Property Info
- MLS C7501680
- Unit No -
- Bedrooms 2
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1512
- Foundation Slab
- Min Lease -
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Tray Ceiling(s)
Cash Flow
| Cap Rate5.2 | Gross Yield6.4% | Annual Rent$20,400.00 | Property Taxes$3,848.10 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $3,848.10 | $19,240.50 | $38,481.00 | |||
| Net Cash Flow | $16,551.90 | $82,759.50 | $165,519.00 |