Property Info
- MLS L4946235
- Unit No 106
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 618
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
Interior Features
- Accessibility Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate10.5 | Gross Yield11.4% | Annual Rent$15,360.00 | Property Taxes$1,248.80 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,360.00 $1,280.00 / mo | $76,800.00 $1,280.00 / mo | $153,600.00 $1,280.00 / mo | |||
| Estimated Expenses | $1,248.80 | $6,244.00 | $12,488.00 | |||
| Net Cash Flow | $14,111.20 | $70,556.00 | $141,112.00 |