Property Info
- MLS TB8335585
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1144
- Foundation Pillar/Post/Pier
- Min Lease Pillar/Post/Pier
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate7.8 | Gross Yield8.8% | Annual Rent$16,800.00 | Property Taxes$2,054.12 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $2,054.12 | $10,270.60 | $20,541.20 | |||
| Net Cash Flow | $14,745.88 | $73,729.40 | $147,458.80 |