Property Info
- MLS G5097731
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 996
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Other
Cash Flow
| Cap Rate1.4 | Gross Yield1.6% | Annual Rent$4,800.00 | Property Taxes$745.11 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $4,800.00 $400.00 / mo | $24,000.00 $400.00 / mo | $48,000.00 $400.00 / mo | |||
| Estimated Expenses | $745.11 | $3,725.55 | $7,451.10 | |||
| Net Cash Flow | $4,054.89 | $20,274.45 | $40,548.90 |