Property Info
- MLS R4909231
- Unit No C
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 867
- Foundation Slab
- Min Lease Slab
Interior Features
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Thermostat
Cash Flow
| Cap Rate9.7 | Gross Yield10.4% | Annual Rent$12,000.00 | Property Taxes$807.76 | 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 | $807.76 | $4,038.80 | $8,077.60 | |||
| Net Cash Flow | $11,192.24 | $55,961.20 | $111,922.40 |