Property Info
- MLS TB8311923
- Unit No -
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 600
- Foundation Block
- Min Lease Block
Interior Features
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate1.9 | Gross Yield2.2% | Annual Rent$13,200.00 | Property Taxes$1,750.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $13,200.00 $1,100.00 / mo | $66,000.00 $1,100.00 / mo | $132,000.00 $1,100.00 / mo | |||
| Estimated Expenses | $1,750.00 | $8,750.00 | $17,500.00 | |||
| Net Cash Flow | $11,450.00 | $57,250.00 | $114,500.00 |