Property Info
- MLS S5129515
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 816
- Foundation Other
- Min Lease Other
Interior Features
- Other
Cash Flow
| Cap Rate2.4 | Gross Yield3.1% | Annual Rent$13,200.00 | Property Taxes$3,088.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $13,200.00 $1,100.00 / mo | $66,000.00 $1,100.00 / mo | $132,000.00 $1,100.00 / mo | |||
| Estimated Expenses | $3,088.00 | $15,440.00 | $30,880.00 | |||
| Net Cash Flow | $10,112.00 | $50,560.00 | $101,120.00 |