Property Info
- MLS S5113968
- Unit No 202
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1612
- Foundation Slab
- Min Lease Slab
Interior Features
- Open Floorplan
Cash Flow
| Cap Rate6.0 | Gross Yield7.2% | Annual Rent$14,400.00 | Property Taxes$2,325.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,400.00 $1,200.00 / mo | $72,000.00 $1,200.00 / mo | $144,000.00 $1,200.00 / mo | |||
| Estimated Expenses | $2,325.00 | $11,625.00 | $23,250.00 | |||
| Net Cash Flow | $12,075.00 | $60,375.00 | $120,750.00 |