Property Info
- MLS TB8374356
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1104
- Foundation Slab
- Min Lease Slab
Interior Features
- Ninguno
Cash Flow
| Cap Rate5.6 | Gross Yield7.1% | Annual Rent$28,200.00 | Property Taxes$5,948.01 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,200.00 $2,350.00 / mo | $141,000.00 $2,350.00 / mo | $282,000.00 $2,350.00 / mo | |||
| Estimated Expenses | $5,948.01 | $29,740.05 | $59,480.10 | |||
| Net Cash Flow | $22,251.99 | $111,259.95 | $222,519.90 |