Property Info
- MLS D6148072
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1728
- Living Area (sqft) 1356
- Foundation Slab
- Min Lease Slab
Interior Features
- Thermostat
Cash Flow
| Cap Rate5.4 | Gross Yield7.4% | Annual Rent$15,600.00 | Property Taxes$4,178.68 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,600.00 $1,300.00 / mo | $78,000.00 $1,300.00 / mo | $156,000.00 $1,300.00 / mo | |||
| Estimated Expenses | $4,178.68 | $20,893.40 | $41,786.80 | |||
| Net Cash Flow | $11,421.32 | $57,106.60 | $114,213.20 |