Property Info
- MLS T3537382
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 774
- Foundation Slab
- Min Lease Slab
Interior Features
- Open Floorplan
- Other
Cash Flow
| Cap Rate7.4 | Gross Yield8.3% | Annual Rent$12,900.00 | Property Taxes$1,376.29 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,900.00 $1,075.00 / mo | $64,500.00 $1,075.00 / mo | $129,000.00 $1,075.00 / mo | |||
| Estimated Expenses | $1,376.29 | $6,881.45 | $13,762.90 | |||
| Net Cash Flow | $11,523.71 | $57,618.55 | $115,237.10 |