Property Info
- MLS U8253976
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 1160
- Foundation Block
- Min Lease Block
Interior Features
- Ceiling Fans(s)
- Open Floorplan
Cash Flow
| Cap Rate5.5 | Gross Yield6.3% | Annual Rent$22,200.00 | Property Taxes$2,995.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,200.00 $1,850.00 / mo | $111,000.00 $1,850.00 / mo | $222,000.00 $1,850.00 / mo | |||
| Estimated Expenses | $2,995.00 | $14,975.00 | $29,950.00 | |||
| Net Cash Flow | $19,205.00 | $96,025.00 | $192,050.00 |