Property Info
- MLS N6140102
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1897
- Living Area (sqft) 1325
- Foundation Slab
- Min Lease Slab
Interior Features
- Thermostat
Cash Flow
| Cap Rate5.7 | Gross Yield6.5% | Annual Rent$23,400.00 | Property Taxes$2,869.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,400.00 $1,950.00 / mo | $117,000.00 $1,950.00 / mo | $234,000.00 $1,950.00 / mo | |||
| Estimated Expenses | $2,869.00 | $14,345.00 | $28,690.00 | |||
| Net Cash Flow | $20,531.00 | $102,655.00 | $205,310.00 |