Property Info
- MLS G5105082
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1628
- Living Area (sqft) 1015
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.5 | Gross Yield7.8% | Annual Rent$18,600.00 | Property Taxes$2,884.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,600.00 $1,550.00 / mo | $93,000.00 $1,550.00 / mo | $186,000.00 $1,550.00 / mo | |||
| Estimated Expenses | $2,884.00 | $14,420.00 | $28,840.00 | |||
| Net Cash Flow | $15,716.00 | $78,580.00 | $157,160.00 |