Property Info
- MLS S5111961
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 576
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate8.6 | Gross Yield9.6% | Annual Rent$16,800.00 | Property Taxes$1,688.79 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $1,688.79 | $8,443.95 | $16,887.90 | |||
| Net Cash Flow | $15,111.21 | $75,556.05 | $151,112.10 |