Property Info
- MLS V4938009
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1120
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Thermostat
Cash Flow
| Cap Rate7.3 | Gross Yield8.3% | Annual Rent$19,800.00 | Property Taxes$2,520.31 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,800.00 $1,650.00 / mo | $99,000.00 $1,650.00 / mo | $198,000.00 $1,650.00 / mo | |||
| Estimated Expenses | $2,520.31 | $12,601.55 | $25,203.10 | |||
| Net Cash Flow | $17,279.69 | $86,398.45 | $172,796.90 |