Property Info
- MLS N6136973
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1050
- Foundation Slab
- Min Lease Slab
Interior Features
- Open Floorplan
Cash Flow
| Cap Rate6.5 | Gross Yield8.2% | Annual Rent$19,200.00 | Property Taxes$3,840.00 | 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 | $3,840.00 | $19,200.00 | $38,400.00 | |||
| Net Cash Flow | $15,360.00 | $76,800.00 | $153,600.00 |