Property Info
- MLS L4953809
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 784
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
Interior Features
- Ceiling Fans(s)
- Thermostat
Cash Flow
| Cap Rate8.9 | Gross Yield9.6% | Annual Rent$19,140.00 | Property Taxes$1,347.62 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,140.00 $1,595.00 / mo | $95,700.00 $1,595.00 / mo | $191,400.00 $1,595.00 / mo | |||
| Estimated Expenses | $1,347.62 | $6,738.10 | $13,476.20 | |||
| Net Cash Flow | $17,792.38 | $88,961.90 | $177,923.80 |