Property Info
- MLS U8243296
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 1146
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
- Crown Molding
Cash Flow
| Cap Rate1.8 | Gross Yield2.2% | Annual Rent$21,600.00 | Property Taxes$4,045.83 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $4,045.83 | $20,229.15 | $40,458.30 | |||
| Net Cash Flow | $17,554.17 | $87,770.85 | $175,541.70 |