Property Info
- MLS G5105077
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1524
- Living Area (sqft) 1080
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.8 | Gross Yield8.2% | Annual Rent$18,000.00 | Property Taxes$2,943.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $2,943.00 | $14,715.00 | $29,430.00 | |||
| Net Cash Flow | $15,057.00 | $75,285.00 | $150,570.00 |