Property Info
- MLS S5153530
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 1280
- Living Area (sqft) 1280
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
Interior Features
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.7 | Gross Yield8.8% | Annual Rent$27,600.00 | Property Taxes$3,302.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,600.00 $2,300.00 / mo | $138,000.00 $2,300.00 / mo | $276,000.00 $2,300.00 / mo | |||
| Estimated Expenses | $3,302.00 | $16,510.00 | $33,020.00 | |||
| Net Cash Flow | $24,298.00 | $121,490.00 | $242,980.00 |