Property Info
- MLS S5131947
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 777
- Foundation Slab
- Min Lease -
Interior Features
- Accessibility Features
Cash Flow
| Cap Rate8.8 | Gross Yield9.3% | Annual Rent$25,200.00 | Property Taxes$1,527.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $1,527.00 | $7,635.00 | $15,270.00 | |||
| Net Cash Flow | $23,673.00 | $118,365.00 | $236,730.00 |