Property Info
- MLS U8242268
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1110
- Foundation Block
- Min Lease Block
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Wood Cabinets
Cash Flow
| Cap Rate3.2 | Gross Yield4.1% | Annual Rent$14,400.00 | Property Taxes$3,207.98 | 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 | $3,207.98 | $16,039.90 | $32,079.80 | |||
| Net Cash Flow | $11,192.02 | $55,960.10 | $111,920.20 |