Property Info
- MLS S5141300
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 730
- Living Area (sqft) 730
- Foundation Slab
- Min Lease Slab
Interior Features
- Kitchen/Family Room Combo
Cash Flow
| Cap Rate6.9 | Gross Yield7.7% | Annual Rent$16,500.00 | Property Taxes$1,611.78 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,500.00 $1,375.00 / mo | $82,500.00 $1,375.00 / mo | $165,000.00 $1,375.00 / mo | |||
| Estimated Expenses | $1,611.78 | $8,058.90 | $16,117.80 | |||
| Net Cash Flow | $14,888.22 | $74,441.10 | $148,882.20 |