Property Info
- MLS G5100146
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 1174
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Stone Counters
Cash Flow
| Cap Rate7.1 | Gross Yield7.7% | Annual Rent$20,400.00 | Property Taxes$1,545.00 | 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 | $1,545.00 | $7,725.00 | $15,450.00 | |||
| Net Cash Flow | $18,855.00 | $94,275.00 | $188,550.00 |