Property Info
- MLS N6137498
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1157
- Foundation Slab
- Min Lease Slab
Interior Features
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Stone Counters
- Thermostat
- Vaulted Ceiling(s)
Cash Flow
| Cap Rate7.3 | Gross Yield8.1% | Annual Rent$24,000.00 | Property Taxes$2,431.00 | 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 | $2,431.00 | $12,155.00 | $24,310.00 | |||
| Net Cash Flow | $21,569.00 | $107,845.00 | $215,690.00 |