Property Info
- MLS U8244597
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 864
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
Cash Flow
| Cap Rate8.2 | Gross Yield9.7% | Annual Rent$30,000.00 | Property Taxes$4,683.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $4,683.00 | $23,415.00 | $46,830.00 | |||
| Net Cash Flow | $25,317.00 | $126,585.00 | $253,170.00 |