Property Info
- MLS L4955749
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 924
- Living Area (sqft) 924
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Other
Cash Flow
| Cap Rate2.2 | Gross Yield2.8% | Annual Rent$10,500.00 | Property Taxes$2,360.01 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $10,500.00 $875.00 / mo | $52,500.00 $875.00 / mo | $105,000.00 $875.00 / mo | |||
| Estimated Expenses | $2,360.01 | $11,800.05 | $23,600.10 | |||
| Net Cash Flow | $8,139.99 | $40,699.95 | $81,399.90 |