Property Info
- MLS N6138816
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 916
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.4 | Gross Yield7.3% | Annual Rent$21,600.00 | Property Taxes$2,720.17 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $2,720.17 | $13,600.85 | $27,201.70 | |||
| Net Cash Flow | $18,879.83 | $94,399.15 | $188,798.30 |