Property Info
- MLS G5080164
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1357
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Open Floorplan
Cash Flow
| Cap Rate2.2 | Gross Yield2.8% | Annual Rent$18,000.00 | Property Taxes$3,530.17 | 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 | $3,530.17 | $17,650.85 | $35,301.70 | |||
| Net Cash Flow | $14,469.83 | $72,349.15 | $144,698.30 |