Property Info
- MLS V4936587
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 1144
- Foundation Block
- Min Lease Block
Interior Features
- Living Room/Dining Room Combo
- Window Treatments
Cash Flow
| Cap Rate5.2 | Gross Yield6.6% | Annual Rent$21,600.00 | Property Taxes$4,793.00 | 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 | $4,793.00 | $23,965.00 | $47,930.00 | |||
| Net Cash Flow | $16,807.00 | $84,035.00 | $168,070.00 |