Property Info
- MLS L4961810
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 1080
- Living Area (sqft) 1080
- Foundation Block
- Min Lease Block
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.6 | Gross Yield7.8% | Annual Rent$15,600.00 | Property Taxes$2,335.16 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,600.00 $1,300.00 / mo | $78,000.00 $1,300.00 / mo | $156,000.00 $1,300.00 / mo | |||
| Estimated Expenses | $2,335.16 | $11,675.80 | $23,351.60 | |||
| Net Cash Flow | $13,264.84 | $66,324.20 | $132,648.40 |