Property Info
- MLS N6135547
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1404
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- L Dining
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.0 | Gross Yield8.2% | Annual Rent$24,000.00 | Property Taxes$3,286.01 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $3,286.01 | $16,430.05 | $32,860.10 | |||
| Net Cash Flow | $20,713.99 | $103,569.95 | $207,139.90 |