Property Info
- MLS V4944238
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 1008
- Living Area (sqft) 780
- Foundation Other
- Min Lease Other
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate10.9 | Gross Yield12.1% | Annual Rent$12,000.00 | Property Taxes$1,247.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,000.00 $1,000.00 / mo | $60,000.00 $1,000.00 / mo | $120,000.00 $1,000.00 / mo | |||
| Estimated Expenses | $1,247.00 | $6,235.00 | $12,470.00 | |||
| Net Cash Flow | $10,753.00 | $53,765.00 | $107,530.00 |