Property Info
- MLS W7882421
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 1476
- Living Area (sqft) 1120
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate8.4 | Gross Yield9.5% | Annual Rent$18,000.00 | Property Taxes$2,082.17 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $2,082.17 | $10,410.85 | $20,821.70 | |||
| Net Cash Flow | $15,917.83 | $79,589.15 | $159,178.30 |