Property Info
- MLS TB8328640
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 758
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- L Dining
- Living Room/Dining Room Combo
- Thermostat
Cash Flow
| Cap Rate6.5 | Gross Yield7.3% | Annual Rent$14,880.00 | Property Taxes$1,623.83 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,880.00 $1,240.00 / mo | $74,400.00 $1,240.00 / mo | $148,800.00 $1,240.00 / mo | |||
| Estimated Expenses | $1,623.83 | $8,119.15 | $16,238.30 | |||
| Net Cash Flow | $13,256.17 | $66,280.85 | $132,561.70 |