Property Info
- MLS S5136652
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 1745
- Living Area (sqft) 725
- Foundation Slab
- Min Lease Slab
Interior Features
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Split Bedroom
Cash Flow
| Cap Rate3.7 | Gross Yield4.4% | Annual Rent$14,400.00 | Property Taxes$2,129.97 | 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 | $2,129.97 | $10,649.85 | $21,299.70 | |||
| Net Cash Flow | $12,270.03 | $61,350.15 | $122,700.30 |