Property Info
- MLS S5110774
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 1023
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
Cash Flow
| Cap Rate5.9 | Gross Yield7.1% | Annual Rent$19,200.00 | Property Taxes$3,373.11 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $3,373.11 | $16,865.55 | $33,731.10 | |||
| Net Cash Flow | $15,826.89 | $79,134.45 | $158,268.90 |