Property Info
- MLS S5120559
- Unit No D
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1123
- Foundation Slab
- Min Lease Slab
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate12.4 | Gross Yield13.1% | Annual Rent$22,200.00 | Property Taxes$1,211.88 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,200.00 $1,850.00 / mo | $111,000.00 $1,850.00 / mo | $222,000.00 $1,850.00 / mo | |||
| Estimated Expenses | $1,211.88 | $6,059.40 | $12,118.80 | |||
| Net Cash Flow | $20,988.12 | $104,940.60 | $209,881.20 |