Property Info
- MLS W7874339
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 818
- Foundation Block
- Min Lease Block
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Stone Counters
- Thermostat
Cash Flow
| Cap Rate7.6 | Gross Yield8.8% | Annual Rent$25,200.00 | Property Taxes$3,438.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $3,438.00 | $17,190.00 | $34,380.00 | |||
| Net Cash Flow | $21,762.00 | $108,810.00 | $217,620.00 |