Property Info
- MLS TB8329874
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1057
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Solid Surface Counters
- Solid Wood Cabinets
Cash Flow
| Cap Rate5.8 | Gross Yield7% | Annual Rent$24,600.00 | Property Taxes$4,145.81 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,600.00 $2,050.00 / mo | $123,000.00 $2,050.00 / mo | $246,000.00 $2,050.00 / mo | |||
| Estimated Expenses | $4,145.81 | $20,729.05 | $41,458.10 | |||
| Net Cash Flow | $20,454.19 | $102,270.95 | $204,541.90 |