Property Info
- MLS S5116818
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 950
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate9.8 | Gross Yield10.6% | Annual Rent$18,000.00 | Property Taxes$1,346.20 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $1,346.20 | $6,731.00 | $13,462.00 | |||
| Net Cash Flow | $16,653.80 | $83,269.00 | $166,538.00 |