Property Info
- MLS G5090512
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 910
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Open Floorplan
Cash Flow
| Cap Rate11.1 | Gross Yield11.4% | Annual Rent$24,000.00 | Property Taxes$776.28 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $776.28 | $3,881.40 | $7,762.80 | |||
| Net Cash Flow | $23,223.72 | $116,118.60 | $232,237.20 |