Property Info
- MLS L4945957
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1170
- Foundation Slab
- Min Lease Slab
Interior Features
- Other
Cash Flow
| Cap Rate7.7 | Gross Yield8.8% | Annual Rent$22,800.00 | Property Taxes$2,766.66 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $2,766.66 | $13,833.30 | $27,666.60 | |||
| Net Cash Flow | $20,033.34 | $100,166.70 | $200,333.40 |