Property Info
- MLS P4935805
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 632
- Living Area (sqft) 572
- Foundation Slab
- Min Lease Slab
Interior Features
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Thermostat
Cash Flow
| Cap Rate6.2 | Gross Yield7.1% | Annual Rent$15,000.00 | Property Taxes$1,947.46 | 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 | $1,947.46 | $9,737.30 | $19,474.60 | |||
| Net Cash Flow | $13,052.54 | $65,262.70 | $130,525.40 |