Property Info
- MLS V4937455
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1125
- Foundation Slab
- Min Lease -
Interior Features
- Crown Molding
Cash Flow
| Cap Rate5.7 | Gross Yield7.2% | Annual Rent$18,000.00 | Property Taxes$3,865.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $3,865.00 | $19,325.00 | $38,650.00 | |||
| Net Cash Flow | $14,135.00 | $70,675.00 | $141,350.00 |