Property Info
- MLS W7878160
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1769
- Living Area (sqft) 1184
- Foundation Block
- Min Lease Block
Interior Features
- Ceiling Fans(s)
- Thermostat
Cash Flow
| Cap Rate5.4 | Gross Yield6.5% | Annual Rent$15,600.00 | Property Taxes$2,632.54 | 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 | $2,632.54 | $13,162.70 | $26,325.40 | |||
| Net Cash Flow | $12,967.46 | $64,837.30 | $129,674.60 |