Property Info
- MLS G5097343
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1382
- Living Area (sqft) 933
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate10.0 | Gross Yield11% | Annual Rent$20,400.00 | Property Taxes$1,931.87 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $1,931.87 | $9,659.35 | $19,318.70 | |||
| Net Cash Flow | $18,468.13 | $92,340.65 | $184,681.30 |