Property Info
- MLS D6148066
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 1454
- Living Area (sqft) 902
- Foundation Slab
- Min Lease Slab
Interior Features
- Ninguno
Cash Flow
| Cap Rate12.0 | Gross Yield14.1% | Annual Rent$16,200.00 | Property Taxes$2,373.27 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,200.00 $1,350.00 / mo | $81,000.00 $1,350.00 / mo | $162,000.00 $1,350.00 / mo | |||
| Estimated Expenses | $2,373.27 | $11,866.35 | $23,732.70 | |||
| Net Cash Flow | $13,826.73 | $69,133.65 | $138,267.30 |