Property Info
- MLS S5129406
- Unit No 108
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1235
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Thermostat
Cash Flow
| Cap Rate11.1 | Gross Yield12.4% | Annual Rent$20,400.00 | Property Taxes$2,158.34 | 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 | $2,158.34 | $10,791.70 | $21,583.40 | |||
| Net Cash Flow | $18,241.66 | $91,208.30 | $182,416.60 |