Property Info
- MLS R4909755
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 1344
- Living Area (sqft) 600
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Thermostat
Cash Flow
| Cap Rate11.5 | Gross Yield12% | Annual Rent$9,600.00 | Property Taxes$384.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $9,600.00 $800.00 / mo | $48,000.00 $800.00 / mo | $96,000.00 $800.00 / mo | |||
| Estimated Expenses | $384.00 | $1,920.00 | $3,840.00 | |||
| Net Cash Flow | $9,216.00 | $46,080.00 | $92,160.00 |