Property Info
- MLS U8216582
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1000
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Other
- Split Bedroom
- Thermostat
Cash Flow
| Cap Rate2.4 | Gross Yield3.6% | Annual Rent$24,600.00 | Property Taxes$7,807.57 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,600.00 $2,050.00 / mo | $123,000.00 $2,050.00 / mo | $246,000.00 $2,050.00 / mo | |||
| Estimated Expenses | $7,807.57 | $39,037.85 | $78,075.70 | |||
| Net Cash Flow | $16,792.43 | $83,962.15 | $167,924.30 |