Property Info
- MLS TB8358989
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1404
- Foundation Pillar/Post/Pier
- Min Lease Pillar/Post/Pier
Interior Features
- Other
Cash Flow
| Cap Rate16.0 | Gross Yield18% | Annual Rent$18,000.00 | Property Taxes$1,984.16 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $1,984.16 | $9,920.80 | $19,841.60 | |||
| Net Cash Flow | $16,015.84 | $80,079.20 | $160,158.40 |