Property Info
- MLS L4953708
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1223
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate7.5 | Gross Yield8.7% | Annual Rent$19,200.00 | Property Taxes$2,631.62 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $2,631.62 | $13,158.10 | $26,316.20 | |||
| Net Cash Flow | $16,568.38 | $82,841.90 | $165,683.80 |