Property Info
- MLS V4945368
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1404
- Living Area (sqft) 1404
- Foundation Block, Pillar/Post/Pier
- Min Lease Block, Pillar/Post/Pier
Interior Features
- Other
Cash Flow
| Cap Rate10.8 | Gross Yield12% | Annual Rent$18,000.00 | Property Taxes$1,806.22 | 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 | $1,806.22 | $9,031.10 | $18,062.20 | |||
| Net Cash Flow | $16,193.78 | $80,968.90 | $161,937.80 |