Property Info
- MLS S5152631
- Unit No 1
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1044
- Living Area (sqft) 1044
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Wood Cabinets
Cash Flow
| Cap Rate6.5 | Gross Yield7.8% | Annual Rent$16,800.00 | Property Taxes$2,780.69 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $2,780.69 | $13,903.45 | $27,806.90 | |||
| Net Cash Flow | $14,019.31 | $70,096.55 | $140,193.10 |