Property Info
- MLS S5129998
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 920
- Foundation Stilt/On Piling
- Min Lease -
Interior Features
- Solid Surface Counters
- Split Bedroom
- Thermostat
- Window Treatments
Cash Flow
Cap Rate12.2 | Gross Yield13.1% | Annual Rent$14,400.00 | Property Taxes$984.22 | Operating Expenses0 |
Year 1 | Year 5 | Year 10 | ||||
Expected Rent | $14,400.00 $1,200.00 / mo | $72,000.00 $1,200.00 / mo | $144,000.00 $1,200.00 / mo | |||
Estimated Expenses | $984.22 | $4,921.10 | $9,842.20 | |||
Net Cash Flow | $13,415.78 | $67,078.90 | $134,157.80 |