Property Info
- MLS S5111602
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 1157
- Foundation Block
- Min Lease Block
Interior Features
- Eat-in Kitchen
Cash Flow
| Cap Rate8.6 | Gross Yield9.6% | Annual Rent$19,200.00 | Property Taxes$1,918.45 | 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 | $1,918.45 | $9,592.25 | $19,184.50 | |||
| Net Cash Flow | $17,281.55 | $86,407.75 | $172,815.50 |