Property Info
- MLS TB8322365
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1345
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate8.0 | Gross Yield9.2% | Annual Rent$24,000.00 | Property Taxes$3,107.75 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $3,107.75 | $15,538.75 | $31,077.50 | |||
| Net Cash Flow | $20,892.25 | $104,461.25 | $208,922.50 |