Property Info
- MLS C7500742
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1040
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Split Bedroom
Cash Flow
| Cap Rate9.3 | Gross Yield10.3% | Annual Rent$21,600.00 | Property Taxes$2,122.26 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $2,122.26 | $10,611.30 | $21,222.60 | |||
| Net Cash Flow | $19,477.74 | $97,388.70 | $194,777.40 |