Property Info
- MLS TB8369288
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 825
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Chair Rail
- Crown Molding
Cash Flow
| Cap Rate5.1 | Gross Yield6.8% | Annual Rent$26,400.00 | Property Taxes$6,581.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $6,581.00 | $32,905.00 | $65,810.00 | |||
| Net Cash Flow | $19,819.00 | $99,095.00 | $198,190.00 |