Property Info
- MLS C7513119
- Unit No D21
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 898
- Foundation Block
- Min Lease Block
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate9.8 | Gross Yield11.6% | Annual Rent$17,400.00 | Property Taxes$2,722.08 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,400.00 $1,450.00 / mo | $87,000.00 $1,450.00 / mo | $174,000.00 $1,450.00 / mo | |||
| Estimated Expenses | $2,722.08 | $13,610.40 | $27,220.80 | |||
| Net Cash Flow | $14,677.92 | $73,389.60 | $146,779.20 |