Property Info
- MLS TB8317958
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 924
- Foundation Slab
- Min Lease Slab
Interior Features
- Thermostat
Cash Flow
| Cap Rate7.5 | Gross Yield8.7% | Annual Rent$25,260.00 | Property Taxes$3,665.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,260.00 $2,105.00 / mo | $126,300.00 $2,105.00 / mo | $252,600.00 $2,105.00 / mo | |||
| Estimated Expenses | $3,665.00 | $18,325.00 | $36,650.00 | |||
| Net Cash Flow | $21,595.00 | $107,975.00 | $215,950.00 |