Property Info
- MLS A4688863
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 1098
- Living Area (sqft) 801
- Foundation Slab
- Min Lease Slab
Interior Features
- Other
Cash Flow
| Cap Rate8.3 | Gross Yield9.3% | Annual Rent$21,000.00 | Property Taxes$2,293.86 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,000.00 $1,750.00 / mo | $105,000.00 $1,750.00 / mo | $210,000.00 $1,750.00 / mo | |||
| Estimated Expenses | $2,293.86 | $11,469.30 | $22,938.60 | |||
| Net Cash Flow | $18,706.14 | $93,530.70 | $187,061.40 |