Property Info
- MLS W7870307
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1193
- Foundation Slab
- Min Lease Slab
Interior Features
- Other
Cash Flow
| Cap Rate4.1 | Gross Yield5.1% | Annual Rent$12,000.00 | Property Taxes$2,439.90 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,000.00 $1,000.00 / mo | $60,000.00 $1,000.00 / mo | $120,000.00 $1,000.00 / mo | |||
| Estimated Expenses | $2,439.90 | $12,199.50 | $24,399.00 | |||
| Net Cash Flow | $9,560.10 | $47,800.50 | $95,601.00 |