Property Info
- MLS W7881612
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 906
- Living Area (sqft) 906
- Foundation Slab
- Min Lease Slab
Interior Features
- Kitchen/Family Room Combo
Cash Flow
| Cap Rate3.2 | Gross Yield3.9% | Annual Rent$12,000.00 | Property Taxes$2,173.00 | 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 | $2,173.00 | $10,865.00 | $21,730.00 | |||
| Net Cash Flow | $9,827.00 | $49,135.00 | $98,270.00 |