Property Info
- MLS L4940853
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 876
- Foundation Slab
- Min Lease Slab
Interior Features
- Other
Cash Flow
| Cap Rate5.9 | Gross Yield6.5% | Annual Rent$14,400.00 | Property Taxes$1,321.68 | 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 | $1,321.68 | $6,608.40 | $13,216.80 | |||
| Net Cash Flow | $13,078.32 | $65,391.60 | $130,783.20 |