Property Info
- MLS TB8338147
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 968
- Foundation Stilt/On Piling
- Min Lease Stilt/On Piling
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Thermostat
Cash Flow
| Cap Rate2.2 | Gross Yield2.5% | Annual Rent$21,600.00 | Property Taxes$2,768.81 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $2,768.81 | $13,844.05 | $27,688.10 | |||
| Net Cash Flow | $18,831.19 | $94,155.95 | $188,311.90 |