Property Info
- MLS S5129725
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 726
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Living Room/Dining Room Combo
- Other
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate6.0 | Gross Yield7.4% | Annual Rent$10,200.00 | Property Taxes$1,976.69 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $10,200.00 $850.00 / mo | $51,000.00 $850.00 / mo | $102,000.00 $850.00 / mo | |||
| Estimated Expenses | $1,976.69 | $9,883.45 | $19,766.90 | |||
| Net Cash Flow | $8,223.31 | $41,116.55 | $82,233.10 |