Property Info
- MLS D6148079
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1500
- Living Area (sqft) 1104
- Foundation Block
- Min Lease Block
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate10.3 | Gross Yield12.4% | Annual Rent$21,000.00 | Property Taxes$3,540.02 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,000.00 $1,750.00 / mo | $105,000.00 $1,750.00 / mo | $210,000.00 $1,750.00 / mo | |||
| Estimated Expenses | $3,540.02 | $17,700.10 | $35,400.20 | |||
| Net Cash Flow | $17,459.98 | $87,299.90 | $174,599.80 |