Property Info
- MLS N6138976
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 840
- Foundation Block
- Min Lease Block
Interior Features
- Crown Molding
Cash Flow
| Cap Rate8.1 | Gross Yield8.9% | Annual Rent$22,200.00 | Property Taxes$1,898.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,200.00 $1,850.00 / mo | $111,000.00 $1,850.00 / mo | $222,000.00 $1,850.00 / mo | |||
| Estimated Expenses | $1,898.00 | $9,490.00 | $18,980.00 | |||
| Net Cash Flow | $20,302.00 | $101,510.00 | $203,020.00 |