Property Info
- MLS N6140526
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1744
- Living Area (sqft) 944
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate6.8 | Gross Yield7.7% | Annual Rent$21,600.00 | Property Taxes$2,621.52 | 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 | $2,621.52 | $13,107.60 | $26,215.20 | |||
| Net Cash Flow | $18,978.48 | $94,892.40 | $189,784.80 |