Property Info
- MLS C7513700
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 1620
- Living Area (sqft) 1620
- Foundation Slab
- Min Lease Slab
Interior Features
- Thermostat
Cash Flow
| Cap Rate8.5 | Gross Yield10.3% | Annual Rent$18,000.00 | Property Taxes$3,068.76 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $3,068.76 | $15,343.80 | $30,687.60 | |||
| Net Cash Flow | $14,931.24 | $74,656.20 | $149,312.40 |