Property Info
- MLS D6144735
- Unit No 201
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1999
- Living Area (sqft) 1999
- Foundation Slab
- Min Lease Slab
Interior Features
- Built-in Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate11.1 | Gross Yield12.9% | Annual Rent$42,000.00 | Property Taxes$5,818.05 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $42,000.00 $3,500.00 / mo | $210,000.00 $3,500.00 / mo | $420,000.00 $3,500.00 / mo | |||
| Estimated Expenses | $5,818.05 | $29,090.25 | $58,180.50 | |||
| Net Cash Flow | $36,181.95 | $180,909.75 | $361,819.50 |