Property Info
- MLS TB8331843
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 780
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Solid Wood Cabinets
Cash Flow
| Cap Rate5.5 | Gross Yield6% | Annual Rent$15,600.00 | Property Taxes$1,420.20 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,600.00 $1,300.00 / mo | $78,000.00 $1,300.00 / mo | $156,000.00 $1,300.00 / mo | |||
| Estimated Expenses | $1,420.20 | $7,101.00 | $14,202.00 | |||
| Net Cash Flow | $14,179.80 | $70,899.00 | $141,798.00 |