Property Info
- MLS TB8318346
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 704
- Foundation Slab
- Min Lease Slab
Interior Features
- Thermostat
Cash Flow
| Cap Rate6.3 | Gross Yield7.5% | Annual Rent$21,600.00 | Property Taxes$3,272.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $3,272.00 | $16,360.00 | $32,720.00 | |||
| Net Cash Flow | $18,328.00 | $91,640.00 | $183,280.00 |