Property Info
- MLS G5097171
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1025
- Living Area (sqft) 1025
- Foundation Slab
- Min Lease Slab
Interior Features
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate4.9 | Gross Yield6.2% | Annual Rent$16,800.00 | Property Taxes$3,443.05 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $3,443.05 | $17,215.25 | $34,430.50 | |||
| Net Cash Flow | $13,356.95 | $66,784.75 | $133,569.50 |