Property Info
- MLS P4932648
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 720
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
Cash Flow
| Cap Rate3.1 | Gross Yield3.9% | Annual Rent$12,000.00 | Property Taxes$2,261.72 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,000.00 $1,000.00 / mo | $60,000.00 $1,000.00 / mo | $120,000.00 $1,000.00 / mo | |||
| Estimated Expenses | $2,261.72 | $11,308.60 | $22,617.20 | |||
| Net Cash Flow | $9,738.28 | $48,691.40 | $97,382.80 |