Property Info
- MLS TB8307763
- Unit No 2
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1076
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- PrimaryBedroom Upstairs
Cash Flow
| Cap Rate6.6 | Gross Yield7.4% | Annual Rent$19,200.00 | Property Taxes$2,115.14 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $2,115.14 | $10,575.70 | $21,151.40 | |||
| Net Cash Flow | $17,084.86 | $85,424.30 | $170,848.60 |