Property Info
- MLS D6138460
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 777
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Solid Wood Cabinets
- Stone Counters
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate2.6 | Gross Yield3.1% | Annual Rent$10,800.00 | Property Taxes$1,604.53 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $10,800.00 $900.00 / mo | $54,000.00 $900.00 / mo | $108,000.00 $900.00 / mo | |||
| Estimated Expenses | $1,604.53 | $8,022.65 | $16,045.30 | |||
| Net Cash Flow | $9,195.47 | $45,977.35 | $91,954.70 |