Property Info
- MLS V4948944
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 700
- Living Area (sqft) 700
- Foundation Slab
- Min Lease Slab
Interior Features
- Other
Cash Flow
| Cap Rate5.9 | Gross Yield6.5% | Annual Rent$18,000.00 | Property Taxes$1,543.00 | 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 | $1,543.00 | $7,715.00 | $15,430.00 | |||
| Net Cash Flow | $16,457.00 | $82,285.00 | $164,570.00 |