Property Info
- MLS S5110533
- Unit No -
- Bedrooms 4
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 702
- Foundation Block
- Min Lease Block
Interior Features
- Ceiling Fans(s)
- Solid Surface Counters
- Thermostat
Cash Flow
| Cap Rate9.2 | Gross Yield9.9% | Annual Rent$19,680.00 | Property Taxes$1,355.69 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,680.00 $1,640.00 / mo | $98,400.00 $1,640.00 / mo | $196,800.00 $1,640.00 / mo | |||
| Estimated Expenses | $1,355.69 | $6,778.45 | $13,556.90 | |||
| Net Cash Flow | $18,324.31 | $91,621.55 | $183,243.10 |