Property Info
- MLS W7864677
- Unit No 104
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 920
- Foundation Block
- Min Lease Block
Interior Features
- Ceiling Fans(s)
- L Dining
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Split Bedroom
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate11.4 | Gross Yield12.7% | Annual Rent$17,940.00 | Property Taxes$1,833.14 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,940.00 $1,495.00 / mo | $89,700.00 $1,495.00 / mo | $179,400.00 $1,495.00 / mo | |||
| Estimated Expenses | $1,833.14 | $9,165.70 | $18,331.40 | |||
| Net Cash Flow | $16,106.86 | $80,534.30 | $161,068.60 |