Property Info
- MLS C7508587
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1641
- Foundation Slab
- Min Lease Slab
Interior Features
- Split Bedroom
Cash Flow
| Cap Rate5.4 | Gross Yield7.2% | Annual Rent$18,600.00 | Property Taxes$4,677.76 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,600.00 $1,550.00 / mo | $93,000.00 $1,550.00 / mo | $186,000.00 $1,550.00 / mo | |||
| Estimated Expenses | $4,677.76 | $23,388.80 | $46,777.60 | |||
| Net Cash Flow | $13,922.24 | $69,611.20 | $139,222.40 |