Property Info
- MLS W7876860
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 672
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Other
Cash Flow
| Cap Rate12.9 | Gross Yield13.7% | Annual Rent$14,400.00 | Property Taxes$807.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,400.00 $1,200.00 / mo | $72,000.00 $1,200.00 / mo | $144,000.00 $1,200.00 / mo | |||
| Estimated Expenses | $807.00 | $4,035.00 | $8,070.00 | |||
| Net Cash Flow | $13,593.00 | $67,965.00 | $135,930.00 |