Property Info
- MLS N6137821
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1344
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Thermostat
Cash Flow
| Cap Rate14.3 | Gross Yield15.6% | Annual Rent$16,800.00 | Property Taxes$1,435.10 | 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 | $1,435.10 | $7,175.50 | $14,351.00 | |||
| Net Cash Flow | $15,364.90 | $76,824.50 | $153,649.00 |