Property Info
- MLS S5149371
- Unit No A
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 793
- Living Area (sqft) 793
- Foundation Other
- Min Lease Other
Interior Features
- Other
Cash Flow
| Cap Rate10.3 | Gross Yield11.3% | Annual Rent$17,400.00 | Property Taxes$1,570.04 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,400.00 $1,450.00 / mo | $87,000.00 $1,450.00 / mo | $174,000.00 $1,450.00 / mo | |||
| Estimated Expenses | $1,570.04 | $7,850.20 | $15,700.40 | |||
| Net Cash Flow | $15,829.96 | $79,149.80 | $158,299.60 |