Property Info
- MLS P4933813
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1360
- Foundation Pillar/Post/Pier
- Min Lease Pillar/Post/Pier
Interior Features
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate9.0 | Gross Yield10% | Annual Rent$15,000.00 | Property Taxes$1,434.16 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,000.00 $1,250.00 / mo | $75,000.00 $1,250.00 / mo | $150,000.00 $1,250.00 / mo | |||
| Estimated Expenses | $1,434.16 | $7,170.80 | $14,341.60 | |||
| Net Cash Flow | $13,565.84 | $67,829.20 | $135,658.40 |