Property Info
- MLS R4908951
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 840
- Foundation Slab
- Min Lease Slab
Interior Features
- Other
- Thermostat
Cash Flow
| Cap Rate6.2 | Gross Yield7.5% | Annual Rent$18,000.00 | Property Taxes$3,204.54 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $3,204.54 | $16,022.70 | $32,045.40 | |||
| Net Cash Flow | $14,795.46 | $73,977.30 | $147,954.60 |