Property Info
- MLS S5132989
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1139
- Living Area (sqft) 1106
- Foundation Slab
- Min Lease Slab
Interior Features
- Cathedral Ceiling(s)
Cash Flow
| Cap Rate6.1 | Gross Yield7.2% | Annual Rent$22,200.00 | Property Taxes$3,230.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,200.00 $1,850.00 / mo | $111,000.00 $1,850.00 / mo | $222,000.00 $1,850.00 / mo | |||
| Estimated Expenses | $3,230.00 | $16,150.00 | $32,300.00 | |||
| Net Cash Flow | $18,970.00 | $94,850.00 | $189,700.00 |