Property Info
- MLS S5137850
- Unit No 108
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1220
- Living Area (sqft) 1120
- Foundation Other
- Min Lease Other
Interior Features
- L Dining
- Open Floorplan
Cash Flow
| Cap Rate8.6 | Gross Yield10% | Annual Rent$23,400.00 | Property Taxes$3,243.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,400.00 $1,950.00 / mo | $117,000.00 $1,950.00 / mo | $234,000.00 $1,950.00 / mo | |||
| Estimated Expenses | $3,243.00 | $16,215.00 | $32,430.00 | |||
| Net Cash Flow | $20,157.00 | $100,785.00 | $201,570.00 |