Property Info
- MLS G5113934
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) 696
- Living Area (sqft) 696
- Foundation Pillar/Post/Pier
- Min Lease Pillar/Post/Pier
Interior Features
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate15.6 | Gross Yield17.3% | Annual Rent$21,600.00 | Property Taxes$2,162.18 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $2,162.18 | $10,810.90 | $21,621.80 | |||
| Net Cash Flow | $19,437.82 | $97,189.10 | $194,378.20 |