Property Info
- MLS C7522205
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) 1354
- Living Area (sqft) 1354
- Foundation Other
- Min Lease Other
Interior Features
- Central Vaccum
- Thermostat
Cash Flow
| Cap Rate8.2 | Gross Yield9.6% | Annual Rent$24,000.00 | Property Taxes$3,487.98 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $3,487.98 | $17,439.90 | $34,879.80 | |||
| Net Cash Flow | $20,512.02 | $102,560.10 | $205,120.20 |