Property Info
- MLS S5149463
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1575
- Living Area (sqft) 1575
- Foundation Block
- Min Lease -
Interior Features
- Ninguno
Cash Flow
| Cap Rate6.2 | Gross Yield6.6% | Annual Rent$21,000.00 | Property Taxes$1,346.06 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,000.00 $1,750.00 / mo | $105,000.00 $1,750.00 / mo | $210,000.00 $1,750.00 / mo | |||
| Estimated Expenses | $1,346.06 | $6,730.30 | $13,460.60 | |||
| Net Cash Flow | $19,653.94 | $98,269.70 | $196,539.40 |