Property Info
- MLS W7886240
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1252
- Living Area (sqft) 832
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
Cash Flow
| Cap Rate6.9 | Gross Yield8% | Annual Rent$16,800.00 | Property Taxes$2,288.02 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $2,288.02 | $11,440.10 | $22,880.20 | |||
| Net Cash Flow | $14,511.98 | $72,559.90 | $145,119.80 |