Property Info
- MLS W7868771
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1104
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Split Bedroom
- Window Treatments
Cash Flow
| Cap Rate6.4 | Gross Yield7.8% | Annual Rent$15,600.00 | Property Taxes$2,702.00 | 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 | $2,702.00 | $13,510.00 | $27,020.00 | |||
| Net Cash Flow | $12,898.00 | $64,490.00 | $128,980.00 |