Property Info
- MLS W7867965
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1120
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Open Floorplan
Cash Flow
| Cap Rate10.3 | Gross Yield10.8% | Annual Rent$15,600.00 | Property Taxes$767.56 | 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 | $767.56 | $3,837.80 | $7,675.60 | |||
| Net Cash Flow | $14,832.44 | $74,162.20 | $148,324.40 |