Property Info
- MLS W7857536
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1266
- Living Area (sqft) 1200
- Foundation Block, Pillar/Post/Pier
- Min Lease Block, Pillar/Post/Pier
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.3 | Gross Yield7.3% | Annual Rent$19,200.00 | Property Taxes$1.23 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $1.23 | $6.15 | $12.30 | |||
| Net Cash Flow | $19,198.77 | $95,993.85 | $191,987.70 |