Property Info
- MLS S5118534
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1056
- Foundation Slab
- Min Lease Slab
Interior Features
- Stone Counters
Cash Flow
| Cap Rate8.2 | Gross Yield8.9% | Annual Rent$19,200.00 | Property Taxes$1,634.35 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $1,634.35 | $8,171.75 | $16,343.50 | |||
| Net Cash Flow | $17,565.65 | $87,828.25 | $175,656.50 |