Property Info
- MLS C7522189
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 1000
- Living Area (sqft) 1000
- Foundation Other
- Min Lease -
Interior Features
- Other
Cash Flow
| Cap Rate5.8 | Gross Yield6.2% | Annual Rent$15,600.00 | Property Taxes$1,008.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,600.00 $1,300.00 / mo | $78,000.00 $1,300.00 / mo | $156,000.00 $1,300.00 / mo | |||
| Estimated Expenses | $1,008.00 | $5,040.00 | $10,080.00 | |||
| Net Cash Flow | $14,592.00 | $72,960.00 | $145,920.00 |