Property Info
- MLS U8253976
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 1008
- Foundation Block
- Min Lease Block
Interior Features
- Ceiling Fans(s)
- Open Floorplan
Cash Flow
| Cap Rate6.4 | Gross Yield7.4% | Annual Rent$22,200.00 | Property Taxes$3,160.00 | 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 | $3,160.00 | $15,800.00 | $31,600.00 | |||
| Net Cash Flow | $19,040.00 | $95,200.00 | $190,400.00 |