Property Info
- MLS W7879823
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 768
- Living Area (sqft) 768
- Foundation Slab
- Min Lease Slab
Interior Features
- Other
Cash Flow
| Cap Rate11.4 | Gross Yield12.5% | Annual Rent$14,400.00 | Property Taxes$1,269.57 | 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 | $1,269.57 | $6,347.85 | $12,695.70 | |||
| Net Cash Flow | $13,130.43 | $65,652.15 | $131,304.30 |