Property Info
- MLS TB8311640
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 624
- Foundation Crawlspace
- Min Lease -
Interior Features
- Thermostat
Cash Flow
| Cap Rate3.6 | Gross Yield4.7% | Annual Rent$9,000.00 | Property Taxes$2,126.76 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $9,000.00 $750.00 / mo | $45,000.00 $750.00 / mo | $90,000.00 $750.00 / mo | |||
| Estimated Expenses | $2,126.76 | $10,633.80 | $21,267.60 | |||
| Net Cash Flow | $6,873.24 | $34,366.20 | $68,732.40 |