Property Info
- MLS V4939182
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 780
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Primary Bedroom Main Floor
- Thermostat
Cash Flow
| Cap Rate6.6 | Gross Yield7.6% | Annual Rent$14,400.00 | Property Taxes$1,867.18 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,400.00 $1,200.00 / mo | $72,000.00 $1,200.00 / mo | $144,000.00 $1,200.00 / mo | |||
| Estimated Expenses | $1,867.18 | $9,335.90 | $18,671.80 | |||
| Net Cash Flow | $12,532.82 | $62,664.10 | $125,328.20 |