Property Info
- MLS W7864990
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 956
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate6.8 | Gross Yield7.8% | Annual Rent$15,600.00 | Property Taxes$1,948.23 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,600.00 $1,300.00 / mo | $78,000.00 $1,300.00 / mo | $156,000.00 $1,300.00 / mo | |||
| Estimated Expenses | $1,948.23 | $9,741.15 | $19,482.30 | |||
| Net Cash Flow | $13,651.77 | $68,258.85 | $136,517.70 |