Property Info
- MLS TB8360830
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 1020
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Solid Surface Counters
- Thermostat
Cash Flow
Cap Rate3.5 | Gross Yield5% | Annual Rent$20,400.00 | Property Taxes$5,971.00 | Operating Expenses0 |
Year 1 | Year 5 | Year 10 | ||||
Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
Estimated Expenses | $5,971.00 | $29,855.00 | $59,710.00 | |||
Net Cash Flow | $14,429.00 | $72,145.00 | $144,290.00 |