Property Info
- MLS TB8356701
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 720
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate6.3 | Gross Yield7.5% | Annual Rent$21,600.00 | Property Taxes$3,508.07 | 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 | $3,508.07 | $17,540.35 | $35,080.70 | |||
| Net Cash Flow | $18,091.93 | $90,459.65 | $180,919.30 |