Property Info
- MLS T3541729
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 836
- Foundation Block, Concrete Perimeter, Slab
- Min Lease Block, Concrete Perimeter, Slab
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
Cash Flow
| Cap Rate7.0 | Gross Yield8% | Annual Rent$18,900.00 | Property Taxes$2,376.34 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,900.00 $1,575.00 / mo | $94,500.00 $1,575.00 / mo | $189,000.00 $1,575.00 / mo | |||
| Estimated Expenses | $2,376.34 | $11,881.70 | $23,763.40 | |||
| Net Cash Flow | $16,523.66 | $82,618.30 | $165,236.60 |