Property Info
- MLS L4955681
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 954
- Living Area (sqft) 816
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate7.5 | Gross Yield8.3% | Annual Rent$12,900.00 | Property Taxes$1,272.93 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,900.00 $1,075.00 / mo | $64,500.00 $1,075.00 / mo | $129,000.00 $1,075.00 / mo | |||
| Estimated Expenses | $1,272.93 | $6,364.65 | $12,729.30 | |||
| Net Cash Flow | $11,627.07 | $58,135.35 | $116,270.70 |