Property Info
- MLS G5113452
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1032
- Living Area (sqft) 672
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Other
Cash Flow
| Cap Rate9.6 | Gross Yield11.3% | Annual Rent$9,600.00 | Property Taxes$1,470.00 | 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 | $1,470.00 | $7,350.00 | $14,700.00 | |||
| Net Cash Flow | $8,130.00 | $40,650.00 | $81,300.00 |