Property Info
- MLS TB8364054
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 882
- Foundation Slab
- Min Lease -
Interior Features
- Other
Cash Flow
| Cap Rate8.1 | Gross Yield9% | Annual Rent$18,000.00 | Property Taxes$1,885.00 | 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 | $1,885.00 | $9,425.00 | $18,850.00 | |||
| Net Cash Flow | $16,115.00 | $80,575.00 | $161,150.00 |