Property Info
- MLS S5129417
- Unit No 307
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 918
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate12.7 | Gross Yield14.2% | Annual Rent$18,000.00 | Property Taxes$1,865.34 | 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 | $1,865.34 | $9,326.70 | $18,653.40 | |||
| Net Cash Flow | $16,134.66 | $80,673.30 | $161,346.60 |