Property Info
- MLS S5138880
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 972
- Living Area (sqft) 770
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
Interior Features
- Accessibility Features
Cash Flow
| Cap Rate8.1 | Gross Yield9.1% | Annual Rent$20,400.00 | Property Taxes$2,155.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $2,155.00 | $10,775.00 | $21,550.00 | |||
| Net Cash Flow | $18,245.00 | $91,225.00 | $182,450.00 |