Property Info
- MLS D6147867
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1840
- Living Area (sqft) 1293
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Open Floorplan
Cash Flow
| Cap Rate6.5 | Gross Yield7.2% | Annual Rent$18,000.00 | Property Taxes$1,840.91 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $1,840.91 | $9,204.55 | $18,409.10 | |||
| Net Cash Flow | $16,159.09 | $80,795.45 | $161,590.90 |