Property Info
- MLS S5094392
- Unit No 92
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1220
- Foundation Slab
- Min Lease Slab
Interior Features
- Living Room/Dining Room Combo
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.7 | Gross Yield7.5% | Annual Rent$19,800.00 | Property Taxes$2,036.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,800.00 $1,650.00 / mo | $99,000.00 $1,650.00 / mo | $198,000.00 $1,650.00 / mo | |||
| Estimated Expenses | $2,036.00 | $10,180.00 | $20,360.00 | |||
| Net Cash Flow | $17,764.00 | $88,820.00 | $177,640.00 |