Property Info
- MLS TB8331064
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1092
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- PrimaryBedroom Upstairs
Cash Flow
| Cap Rate6.1 | Gross Yield7.2% | Annual Rent$14,400.00 | Property Taxes$2,246.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,400.00 $1,200.00 / mo | $72,000.00 $1,200.00 / mo | $144,000.00 $1,200.00 / mo | |||
| Estimated Expenses | $2,246.00 | $11,230.00 | $22,460.00 | |||
| Net Cash Flow | $12,154.00 | $60,770.00 | $121,540.00 |