Property Info
- MLS G5089808
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 900
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate10.5 | Gross Yield12% | Annual Rent$7,200.00 | Property Taxes$916.46 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $7,200.00 $600.00 / mo | $36,000.00 $600.00 / mo | $72,000.00 $600.00 / mo | |||
| Estimated Expenses | $916.46 | $4,582.30 | $9,164.60 | |||
| Net Cash Flow | $6,283.54 | $31,417.70 | $62,835.40 |