Property Info
- MLS S5110364
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 1048
- Foundation Slab
- Min Lease Slab
Interior Features
- Eat-in Kitchen
- Kitchen/Family Room Combo
Cash Flow
| Cap Rate7.5 | Gross Yield8.5% | Annual Rent$22,800.00 | Property Taxes$2,659.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $2,659.00 | $13,295.00 | $26,590.00 | |||
| Net Cash Flow | $20,141.00 | $100,705.00 | $201,410.00 |