Property Info
- MLS G5107280
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) 1012
- Living Area (sqft) 1012
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate5.8 | Gross Yield6.7% | Annual Rent$11,400.00 | Property Taxes$1,623.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $11,400.00 $950.00 / mo | $57,000.00 $950.00 / mo | $114,000.00 $950.00 / mo | |||
| Estimated Expenses | $1,623.00 | $8,115.00 | $16,230.00 | |||
| Net Cash Flow | $9,777.00 | $48,885.00 | $97,770.00 |