Property Info
- MLS W7884713
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1571
- Living Area (sqft) 1073
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate7.3 | Gross Yield8.4% | Annual Rent$19,800.00 | Property Taxes$2,679.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,800.00 $1,650.00 / mo | $99,000.00 $1,650.00 / mo | $198,000.00 $1,650.00 / mo | |||
| Estimated Expenses | $2,679.00 | $13,395.00 | $26,790.00 | |||
| Net Cash Flow | $17,121.00 | $85,605.00 | $171,210.00 |