Property Info
- MLS N6134248
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1404
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate4.5 | Gross Yield5.2% | Annual Rent$16,800.00 | Property Taxes$2,315.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $2,315.00 | $11,575.00 | $23,150.00 | |||
| Net Cash Flow | $14,485.00 | $72,425.00 | $144,850.00 |