Property Info
- MLS S5118536
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1220
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ninguno
Cash Flow
| Cap Rate10.5 | Gross Yield11.6% | Annual Rent$18,000.00 | Property Taxes$1,738.92 | 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 | $1,738.92 | $8,694.60 | $17,389.20 | |||
| Net Cash Flow | $16,261.08 | $81,305.40 | $162,610.80 |