Property Info
- MLS U8237358
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1023
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.0 | Gross Yield6.8% | Annual Rent$22,800.00 | Property Taxes$2,693.78 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $2,693.78 | $13,468.90 | $26,937.80 | |||
| Net Cash Flow | $20,106.22 | $100,531.10 | $201,062.20 |