Property Info
- MLS L4951790
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 936
- Foundation Block, Concrete Perimeter
- Min Lease Block, Concrete Perimeter
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate8.9 | Gross Yield9.3% | Annual Rent$21,000.00 | Property Taxes$975.56 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,000.00 $1,750.00 / mo | $105,000.00 $1,750.00 / mo | $210,000.00 $1,750.00 / mo | |||
| Estimated Expenses | $975.56 | $4,877.80 | $9,755.60 | |||
| Net Cash Flow | $20,024.44 | $100,122.20 | $200,244.40 |