Property Info
- MLS L4945958
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1171
- Foundation Slab
- Min Lease Slab
Interior Features
- Other
- Solid Wood Cabinets
- Stone Counters
Cash Flow
| Cap Rate7.9 | Gross Yield8.7% | Annual Rent$23,400.00 | Property Taxes$2,182.13 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,400.00 $1,950.00 / mo | $117,000.00 $1,950.00 / mo | $234,000.00 $1,950.00 / mo | |||
| Estimated Expenses | $2,182.13 | $10,910.65 | $21,821.30 | |||
| Net Cash Flow | $21,217.87 | $106,089.35 | $212,178.70 |