Property Info
- MLS S5144176
- Unit No F
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 642
- Living Area (sqft) 642
- Foundation Block
- Min Lease Block
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate15.2 | Gross Yield16.4% | Annual Rent$14,400.00 | Property Taxes$1,046.63 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,400.00 $1,200.00 / mo | $72,000.00 $1,200.00 / mo | $144,000.00 $1,200.00 / mo | |||
| Estimated Expenses | $1,046.63 | $5,233.15 | $10,466.30 | |||
| Net Cash Flow | $13,353.37 | $66,766.85 | $133,533.70 |