Property Info
- MLS D6143241
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1858
- Living Area (sqft) 1314
- Foundation Slab
- Min Lease Slab
Interior Features
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate7.8 | Gross Yield9.2% | Annual Rent$25,200.00 | Property Taxes$3,815.75 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $3,815.75 | $19,078.75 | $38,157.50 | |||
| Net Cash Flow | $21,384.25 | $106,921.25 | $213,842.50 |