Property Info
- MLS L4960914
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) 1400
- Living Area (sqft) 1144
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Other
Cash Flow
| Cap Rate9.6 | Gross Yield11.1% | Annual Rent$21,600.00 | Property Taxes$2,944.17 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $2,944.17 | $14,720.85 | $29,441.70 | |||
| Net Cash Flow | $18,655.83 | $93,279.15 | $186,558.30 |