Property Info
- MLS T3548638
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 638
- Foundation Pillar/Post/Pier
- Min Lease Pillar/Post/Pier
Interior Features
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate6.4 | Gross Yield7.1% | Annual Rent$12,000.00 | Property Taxes$1,260.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,000.00 $1,000.00 / mo | $60,000.00 $1,000.00 / mo | $120,000.00 $1,000.00 / mo | |||
| Estimated Expenses | $1,260.00 | $6,300.00 | $12,600.00 | |||
| Net Cash Flow | $10,740.00 | $53,700.00 | $107,400.00 |