Property Info
- MLS TB8302308
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 723
- Foundation Slab
- Min Lease Slab
Interior Features
- Solid Surface Counters
- Solid Wood Cabinets
- Thermostat
Cash Flow
| Cap Rate4.6 | Gross Yield5.9% | Annual Rent$15,600.00 | Property Taxes$3,294.64 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,600.00 $1,300.00 / mo | $78,000.00 $1,300.00 / mo | $156,000.00 $1,300.00 / mo | |||
| Estimated Expenses | $3,294.64 | $16,473.20 | $32,946.40 | |||
| Net Cash Flow | $12,305.36 | $61,526.80 | $123,053.60 |