Property Info
- MLS G5085274
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 1072
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate12.4 | Gross Yield13.9% | Annual Rent$13,800.00 | Property Taxes$1,555.57 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $13,800.00 $1,150.00 / mo | $69,000.00 $1,150.00 / mo | $138,000.00 $1,150.00 / mo | |||
| Estimated Expenses | $1,555.57 | $7,777.85 | $15,555.70 | |||
| Net Cash Flow | $12,244.43 | $61,222.15 | $122,444.30 |