Property Info
- MLS TB8340237
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1040
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate9.5 | Gross Yield10.9% | Annual Rent$21,600.00 | Property Taxes$2,615.00 | 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 | $2,615.00 | $13,075.00 | $26,150.00 | |||
| Net Cash Flow | $18,985.00 | $94,925.00 | $189,850.00 |