Property Info
- MLS W7883522
- Unit No -
- Bedrooms 1
- Bathrooms 2
- Area (sqft) 840
- Living Area (sqft) 600
- Foundation Slab
- Min Lease Slab
Interior Features
- Open Floorplan
Cash Flow
| Cap Rate8.5 | Gross Yield9.3% | Annual Rent$14,400.00 | Property Taxes$1,171.18 | 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 | $1,171.18 | $5,855.90 | $11,711.80 | |||
| Net Cash Flow | $13,228.82 | $66,144.10 | $132,288.20 |