Property Info
- MLS S5114538
- Unit No J20
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 806
- Foundation Block
- Min Lease -
Interior Features
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate9.4 | Gross Yield10.1% | Annual Rent$15,600.00 | Property Taxes$1,106.74 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,600.00 $1,300.00 / mo | $78,000.00 $1,300.00 / mo | $156,000.00 $1,300.00 / mo | |||
| Estimated Expenses | $1,106.74 | $5,533.70 | $11,067.40 | |||
| Net Cash Flow | $14,493.26 | $72,466.30 | $144,932.60 |