Property Info
- MLS U8240102
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1287
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.9 | Gross Yield8.3% | Annual Rent$32,400.00 | Property Taxes$5,507.99 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $32,400.00 $2,700.00 / mo | $162,000.00 $2,700.00 / mo | $324,000.00 $2,700.00 / mo | |||
| Estimated Expenses | $5,507.99 | $27,539.95 | $55,079.90 | |||
| Net Cash Flow | $26,892.01 | $134,460.05 | $268,920.10 |