Property Info
- MLS S5140396
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1616
- Living Area (sqft) 1086
- Foundation Crawlspace, Pillar/Post/Pier
- Min Lease Crawlspace, Pillar/Post/Pier
Interior Features
- Thermostat
Cash Flow
| Cap Rate8.9 | Gross Yield10% | Annual Rent$18,000.00 | Property Taxes$2,004.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $2,004.00 | $10,020.00 | $20,040.00 | |||
| Net Cash Flow | $15,996.00 | $79,980.00 | $159,960.00 |