Property Info
- MLS TB8358809
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 966
- Foundation Block, Slab
- Min Lease Block, Slab
Interior Features
- Built-in Features
- High Ceilings
Cash Flow
| Cap Rate2.7 | Gross Yield4.3% | Annual Rent$13,500.00 | Property Taxes$5,025.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $13,500.00 $1,125.00 / mo | $67,500.00 $1,125.00 / mo | $135,000.00 $1,125.00 / mo | |||
| Estimated Expenses | $5,025.00 | $25,125.00 | $50,250.00 | |||
| Net Cash Flow | $8,475.00 | $42,375.00 | $84,750.00 |