Property Info
- MLS S5129895
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 856
- Foundation Slab
- Min Lease Slab
Interior Features
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Thermostat
Cash Flow
| Cap Rate11.3 | Gross Yield12.2% | Annual Rent$30,000.00 | Property Taxes$2,398.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $2,398.00 | $11,990.00 | $23,980.00 | |||
| Net Cash Flow | $27,602.00 | $138,010.00 | $276,020.00 |