Property Info
- MLS L4949509
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 850
- Foundation Slab
- Min Lease Slab
Interior Features
- Thermostat
Cash Flow
| Cap Rate8.4 | Gross Yield10.1% | Annual Rent$25,200.00 | Property Taxes$4,232.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $4,232.00 | $21,160.00 | $42,320.00 | |||
| Net Cash Flow | $20,968.00 | $104,840.00 | $209,680.00 |