Property Info
- MLS TB8323984
- Unit No 610
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 708
- Foundation Slab
- Min Lease Slab
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
- Thermostat
Cash Flow
| Cap Rate11.0 | Gross Yield12.6% | Annual Rent$13,200.00 | Property Taxes$1,653.72 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $13,200.00 $1,100.00 / mo | $66,000.00 $1,100.00 / mo | $132,000.00 $1,100.00 / mo | |||
| Estimated Expenses | $1,653.72 | $8,268.60 | $16,537.20 | |||
| Net Cash Flow | $11,546.28 | $57,731.40 | $115,462.80 |