Property Info
- MLS S5138748
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 1140
- Living Area (sqft) 1140
- Foundation Other
- Min Lease Other
Interior Features
- Other
Cash Flow
| Cap Rate9.6 | Gross Yield10% | Annual Rent$24,000.00 | Property Taxes$969.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $969.00 | $4,845.00 | $9,690.00 | |||
| Net Cash Flow | $23,031.00 | $115,155.00 | $230,310.00 |