Property Info
- MLS L4953678
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 1560
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Thermostat
Cash Flow
| Cap Rate2.7 | Gross Yield3.6% | Annual Rent$10,800.00 | Property Taxes$2,579.76 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $10,800.00 $900.00 / mo | $54,000.00 $900.00 / mo | $108,000.00 $900.00 / mo | |||
| Estimated Expenses | $2,579.76 | $12,898.80 | $25,797.60 | |||
| Net Cash Flow | $8,220.24 | $41,101.20 | $82,202.40 |