Property Info
- MLS G5080939
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 864
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate7.5 | Gross Yield8.2% | Annual Rent$12,600.00 | Property Taxes$1,188.94 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,600.00 $1,050.00 / mo | $63,000.00 $1,050.00 / mo | $126,000.00 $1,050.00 / mo | |||
| Estimated Expenses | $1,188.94 | $5,944.70 | $11,889.40 | |||
| Net Cash Flow | $11,411.06 | $57,055.30 | $114,110.60 |