Property Info
- MLS W7867743
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 926
- Foundation -
- Min Lease
Interior Features
- Kitchen/Family Room Combo
- Open Floorplan
Cash Flow
| Cap Rate16.1 | Gross Yield17.1% | Annual Rent$14,400.00 | Property Taxes$847.24 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,400.00 $1,200.00 / mo | $72,000.00 $1,200.00 / mo | $144,000.00 $1,200.00 / mo | |||
| Estimated Expenses | $847.24 | $4,236.20 | $8,472.40 | |||
| Net Cash Flow | $13,552.76 | $67,763.80 | $135,527.60 |