Property Info
- MLS U8225571
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1746
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Thermostat
Cash Flow
| Cap Rate1.1 | Gross Yield1.8% | Annual Rent$14,400.00 | Property Taxes$5,614.22 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,400.00 $1,200.00 / mo | $72,000.00 $1,200.00 / mo | $144,000.00 $1,200.00 / mo | |||
| Estimated Expenses | $5,614.22 | $28,071.10 | $56,142.20 | |||
| Net Cash Flow | $8,785.78 | $43,928.90 | $87,857.80 |