Property Info
- MLS GC538934
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 800
- Living Area (sqft) 800
- Foundation Block
- Min Lease Block
Interior Features
- Other
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate10.8 | Gross Yield12% | Annual Rent$14,400.00 | Property Taxes$1,476.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,400.00 $1,200.00 / mo | $72,000.00 $1,200.00 / mo | $144,000.00 $1,200.00 / mo | |||
| Estimated Expenses | $1,476.00 | $7,380.00 | $14,760.00 | |||
| Net Cash Flow | $12,924.00 | $64,620.00 | $129,240.00 |