Property Info
- MLS S5117065
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 1384
- Foundation Slab
- Min Lease Slab
Interior Features
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate7.7 | Gross Yield8.3% | Annual Rent$15,000.00 | Property Taxes$1,188.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,000.00 $1,250.00 / mo | $75,000.00 $1,250.00 / mo | $150,000.00 $1,250.00 / mo | |||
| Estimated Expenses | $1,188.00 | $5,940.00 | $11,880.00 | |||
| Net Cash Flow | $13,812.00 | $69,060.00 | $138,120.00 |