Property Info
- MLS V4947244
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 830
- Living Area (sqft) 704
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate8.5 | Gross Yield9.9% | Annual Rent$22,200.00 | Property Taxes$3,091.73 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,200.00 $1,850.00 / mo | $111,000.00 $1,850.00 / mo | $222,000.00 $1,850.00 / mo | |||
| Estimated Expenses | $3,091.73 | $15,458.65 | $30,917.30 | |||
| Net Cash Flow | $19,108.27 | $95,541.35 | $191,082.70 |