Property Info
- MLS G5105356
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1649
- Living Area (sqft) 1188
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate7.1 | Gross Yield8% | Annual Rent$24,000.00 | Property Taxes$2,730.71 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $2,730.71 | $13,653.55 | $27,307.10 | |||
| Net Cash Flow | $21,269.29 | $106,346.45 | $212,692.90 |