Property Info
- MLS G5105537
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 828
- Living Area (sqft) 828
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Split Bedroom
Cash Flow
| Cap Rate3.8 | Gross Yield4% | Annual Rent$9,600.00 | Property Taxes$438.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $9,600.00 $800.00 / mo | $48,000.00 $800.00 / mo | $96,000.00 $800.00 / mo | |||
| Estimated Expenses | $438.00 | $2,190.00 | $4,380.00 | |||
| Net Cash Flow | $9,162.00 | $45,810.00 | $91,620.00 |