Property Info
- MLS W7883085
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1520
- Living Area (sqft) 1520
- Foundation Block
- Min Lease Block
Interior Features
- Other
Cash Flow
| Cap Rate6.2 | Gross Yield7.4% | Annual Rent$31,800.00 | Property Taxes$5,212.90 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,800.00 $2,650.00 / mo | $159,000.00 $2,650.00 / mo | $318,000.00 $2,650.00 / mo | |||
| Estimated Expenses | $5,212.90 | $26,064.50 | $52,129.00 | |||
| Net Cash Flow | $26,587.10 | $132,935.50 | $265,871.00 |