Property Info
- MLS S5123433
- Unit No A314
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1073
- Foundation Basement
- Min Lease Basement
Interior Features
- Other
Cash Flow
| Cap Rate13.1 | Gross Yield14.5% | Annual Rent$18,900.00 | Property Taxes$1,837.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,900.00 $1,575.00 / mo | $94,500.00 $1,575.00 / mo | $189,000.00 $1,575.00 / mo | |||
| Estimated Expenses | $1,837.00 | $9,185.00 | $18,370.00 | |||
| Net Cash Flow | $17,063.00 | $85,315.00 | $170,630.00 |