Property Info
- MLS S5132971
- Unit No 103
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 660
- Living Area (sqft) 660
- Foundation Basement
- Min Lease Basement
Interior Features
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate10.7 | Gross Yield12.2% | Annual Rent$18,300.00 | Property Taxes$2,221.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,300.00 $1,525.00 / mo | $91,500.00 $1,525.00 / mo | $183,000.00 $1,525.00 / mo | |||
| Estimated Expenses | $2,221.00 | $11,105.00 | $22,210.00 | |||
| Net Cash Flow | $16,079.00 | $80,395.00 | $160,790.00 |