Property Info
- MLS TB8358942
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1001
- Foundation Pillar/Post/Pier
- Min Lease -
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate3.6 | Gross Yield4.5% | Annual Rent$12,000.00 | Property Taxes$2,426.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,000.00 $1,000.00 / mo | $60,000.00 $1,000.00 / mo | $120,000.00 $1,000.00 / mo | |||
| Estimated Expenses | $2,426.00 | $12,130.00 | $24,260.00 | |||
| Net Cash Flow | $9,574.00 | $47,870.00 | $95,740.00 |