Property Info
- MLS G5097179
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1297
- Foundation Slab
- Min Lease Slab
Interior Features
- Primary Bedroom Main Floor
- Split Bedroom
Cash Flow
| Cap Rate4.4 | Gross Yield5.9% | Annual Rent$15,600.00 | Property Taxes$3,890.95 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,600.00 $1,300.00 / mo | $78,000.00 $1,300.00 / mo | $156,000.00 $1,300.00 / mo | |||
| Estimated Expenses | $3,890.95 | $19,454.75 | $38,909.50 | |||
| Net Cash Flow | $11,709.05 | $58,545.25 | $117,090.50 |