Property Info
- MLS U8255603
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 1032
- Foundation Slab
- Min Lease -
Interior Features
- Ninguno
Cash Flow
Cap Rate10.6 | Gross Yield11.9% | Annual Rent$11,856.00 | Property Taxes$1,268.26 | Operating Expenses0 |
Year 1 | Year 5 | Year 10 | ||||
Expected Rent | $11,856.00 $988.00 / mo | $59,280.00 $988.00 / mo | $118,560.00 $988.00 / mo | |||
Estimated Expenses | $1,268.26 | $6,341.30 | $12,682.60 | |||
Net Cash Flow | $10,587.74 | $52,938.70 | $105,877.40 |