Property Info
- MLS TB8323606
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 1032
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate6.7 | Gross Yield7.9% | Annual Rent$15,000.00 | Property Taxes$2,371.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,000.00 $1,250.00 / mo | $75,000.00 $1,250.00 / mo | $150,000.00 $1,250.00 / mo | |||
| Estimated Expenses | $2,371.00 | $11,855.00 | $23,710.00 | |||
| Net Cash Flow | $12,629.00 | $63,145.00 | $126,290.00 |