Property Info
- MLS S5139340
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 994
- Living Area (sqft) 994
- Foundation Slab
- Min Lease Slab
Interior Features
- Cathedral Ceiling(s)
- Kitchen/Family Room Combo
- Split Bedroom
- Vaulted Ceiling(s)
Cash Flow
| Cap Rate7.6 | Gross Yield8.9% | Annual Rent$20,400.00 | Property Taxes$2,922.64 | 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 | $2,922.64 | $14,613.20 | $29,226.40 | |||
| Net Cash Flow | $17,477.36 | $87,386.80 | $174,773.60 |