Property Info
- MLS S5135041
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 1375
- Living Area (sqft) 822
- Foundation Slab
- Min Lease Slab
Interior Features
- Kitchen/Family Room Combo
Cash Flow
| Cap Rate8.0 | Gross Yield8.9% | Annual Rent$22,800.00 | Property Taxes$2,280.43 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $2,280.43 | $11,402.15 | $22,804.30 | |||
| Net Cash Flow | $20,519.57 | $102,597.85 | $205,195.70 |