Property Info
- MLS TB8358329
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1176
- Foundation Block, Slab
- Min Lease Block, Slab
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.2 | Gross Yield8.3% | Annual Rent$21,600.00 | Property Taxes$5,365.00 | 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 | $5,365.00 | $26,825.00 | $53,650.00 | |||
| Net Cash Flow | $16,235.00 | $81,175.00 | $162,350.00 |