Property Info
- MLS S5144254
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 1564
- Living Area (sqft) 784
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Open Floorplan
- Solid Wood Cabinets
Cash Flow
| Cap Rate6.9 | Gross Yield7.7% | Annual Rent$19,200.00 | Property Taxes$1,936.00 | 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 | $1,936.00 | $9,680.00 | $19,360.00 | |||
| Net Cash Flow | $17,264.00 | $86,320.00 | $172,640.00 |