Property Info
- MLS L4961953
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) 920
- Living Area (sqft) 920
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate14.1 | Gross Yield15% | Annual Rent$19,200.00 | Property Taxes$1,147.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $1,147.00 | $5,735.00 | $11,470.00 | |||
| Net Cash Flow | $18,053.00 | $90,265.00 | $180,530.00 |