Property Info
- MLS C7526886
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1380
- Living Area (sqft) 1100
- Foundation -
- Min Lease
Interior Features
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate24.8 | Gross Yield27% | Annual Rent$16,200.00 | Property Taxes$1,370.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,200.00 $1,350.00 / mo | $81,000.00 $1,350.00 / mo | $162,000.00 $1,350.00 / mo | |||
| Estimated Expenses | $1,370.00 | $6,850.00 | $13,700.00 | |||
| Net Cash Flow | $14,830.00 | $74,150.00 | $148,300.00 |