Property Info
- MLS C7509791
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1182
- Foundation Block
- Min Lease Block
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate9.4 | Gross Yield11.1% | Annual Rent$21,000.00 | Property Taxes$3,102.56 | 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 | $3,102.56 | $15,512.80 | $31,025.60 | |||
| Net Cash Flow | $17,897.44 | $89,487.20 | $178,974.40 |