Property Info
- MLS TB8332236
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 588
- Foundation Slab
- Min Lease Slab
Interior Features
- Split Bedroom
Cash Flow
| Cap Rate6.9 | Gross Yield8.2% | Annual Rent$18,000.00 | Property Taxes$2,876.73 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $2,876.73 | $14,383.65 | $28,767.30 | |||
| Net Cash Flow | $15,123.27 | $75,616.35 | $151,232.70 |