Property Info
- MLS L4952084
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 864
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate7.8 | Gross Yield8.4% | Annual Rent$16,800.00 | Property Taxes$1,276.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $1,276.00 | $6,380.00 | $12,760.00 | |||
| Net Cash Flow | $15,524.00 | $77,620.00 | $155,240.00 |