Property Info
- MLS G5089708
- Unit No -
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 999
- Foundation Block
- Min Lease Block
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate8.6 | Gross Yield10% | Annual Rent$12,000.00 | Property Taxes$1,622.44 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,000.00 $1,000.00 / mo | $60,000.00 $1,000.00 / mo | $120,000.00 $1,000.00 / mo | |||
| Estimated Expenses | $1,622.44 | $8,112.20 | $16,224.40 | |||
| Net Cash Flow | $10,377.56 | $51,887.80 | $103,775.60 |