Property Info
- MLS K4903500
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1188
- Living Area (sqft) 1188
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate8.8 | Gross Yield10.2% | Annual Rent$17,400.00 | Property Taxes$2,384.89 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,400.00 $1,450.00 / mo | $87,000.00 $1,450.00 / mo | $174,000.00 $1,450.00 / mo | |||
| Estimated Expenses | $2,384.89 | $11,924.45 | $23,848.90 | |||
| Net Cash Flow | $15,015.11 | $75,075.55 | $150,151.10 |