Property Info
- MLS S5126974
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 800
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Kitchen/Family Room Combo
- Solid Wood Cabinets
- Stone Counters
- Window Treatments
Cash Flow
| Cap Rate7.9 | Gross Yield8.3% | Annual Rent$20,400.00 | Property Taxes$1,035.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $1,035.00 | $5,175.00 | $10,350.00 | |||
| Net Cash Flow | $19,365.00 | $96,825.00 | $193,650.00 |