Property Info
- MLS S5144181
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 1320
- Living Area (sqft) 984
- Foundation -
- Min Lease
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Solid Wood Cabinets
- Thermostat
Cash Flow
| Cap Rate7.6 | Gross Yield8.3% | Annual Rent$19,200.00 | Property Taxes$1,711.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $1,711.00 | $8,555.00 | $17,110.00 | |||
| Net Cash Flow | $17,489.00 | $87,445.00 | $174,890.00 |