Property Info
- MLS GC536121
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 1176
- Living Area (sqft) 1176
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate7.8 | Gross Yield10.7% | Annual Rent$18,000.00 | Property Taxes$4,777.14 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $4,777.14 | $23,885.70 | $47,771.40 | |||
| Net Cash Flow | $13,222.86 | $66,114.30 | $132,228.60 |