Property Info
- MLS TB8373230
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 595
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.4 | Gross Yield7.8% | Annual Rent$23,400.00 | Property Taxes$4,211.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,400.00 $1,950.00 / mo | $117,000.00 $1,950.00 / mo | $234,000.00 $1,950.00 / mo | |||
| Estimated Expenses | $4,211.00 | $21,055.00 | $42,110.00 | |||
| Net Cash Flow | $19,189.00 | $95,945.00 | $191,890.00 |