Property Info
- MLS W7869985
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 780
- Foundation Other
- Min Lease -
Interior Features
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate6.1 | Gross Yield6.8% | Annual Rent$18,000.00 | Property Taxes$1,714.18 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $1,714.18 | $8,570.90 | $17,141.80 | |||
| Net Cash Flow | $16,285.82 | $81,429.10 | $162,858.20 |