Property Info
- MLS TB8374593
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 1076
- Foundation Slab
- Min Lease Slab
Interior Features
- Ninguno
Cash Flow
| Cap Rate6.0 | Gross Yield7.4% | Annual Rent$28,200.00 | Property Taxes$5,387.47 | 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 | $5,387.47 | $26,937.35 | $53,874.70 | |||
| Net Cash Flow | $22,812.53 | $114,062.65 | $228,125.30 |