Property Info
- MLS S5149938
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 576
- Living Area (sqft) 576
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.4 | Gross Yield7.8% | Annual Rent$12,000.00 | Property Taxes$2,111.38 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,000.00 $1,000.00 / mo | $60,000.00 $1,000.00 / mo | $120,000.00 $1,000.00 / mo | |||
| Estimated Expenses | $2,111.38 | $10,556.90 | $21,113.80 | |||
| Net Cash Flow | $9,888.62 | $49,443.10 | $98,886.20 |