Property Info
- MLS D6138995
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 815
- Foundation Slab
- Min Lease Slab
Interior Features
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Solid Surface Counters
- Thermostat
Cash Flow
| Cap Rate6.8 | Gross Yield7.7% | Annual Rent$19,200.00 | Property Taxes$2,156.91 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $2,156.91 | $10,784.55 | $21,569.10 | |||
| Net Cash Flow | $17,043.09 | $85,215.45 | $170,430.90 |