Property Info
- MLS S5138139
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1318
- Living Area (sqft) 672
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Other
Cash Flow
| Cap Rate8.8 | Gross Yield11.2% | Annual Rent$10,800.00 | Property Taxes$2,270.58 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $10,800.00 $900.00 / mo | $54,000.00 $900.00 / mo | $108,000.00 $900.00 / mo | |||
| Estimated Expenses | $2,270.58 | $11,352.90 | $22,705.80 | |||
| Net Cash Flow | $8,529.42 | $42,647.10 | $85,294.20 |