Property Info
- MLS TB8355376
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1069
- Foundation Slab
- Min Lease Slab
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
Cash Flow
Cap Rate9.5 | Gross Yield10.5% | Annual Rent$15,600.00 | Property Taxes$1,474.29 | 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 | $1,474.29 | $7,371.45 | $14,742.90 | |||
Net Cash Flow | $14,125.71 | $70,628.55 | $141,257.10 |