Property Info
- MLS C7524217
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 1456
- Living Area (sqft) 908
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Primary Bedroom Main Floor
- Solid Surface Counters
- Vaulted Ceiling(s)
Cash Flow
| Cap Rate6.4 | Gross Yield7.8% | Annual Rent$18,000.00 | Property Taxes$3,338.78 | 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 | $3,338.78 | $16,693.90 | $33,387.80 | |||
| Net Cash Flow | $14,661.22 | $73,306.10 | $146,612.20 |