Property Info
- MLS TB8312776
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 912
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate8.0 | Gross Yield8.6% | Annual Rent$12,000.00 | Property Taxes$905.00 | 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 | $905.00 | $4,525.00 | $9,050.00 | |||
| Net Cash Flow | $11,095.00 | $55,475.00 | $110,950.00 |