Property Info
- MLS TB8376045
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 731
- Foundation Other
- Min Lease Other
Interior Features
- Other
Cash Flow
| Cap Rate9.1 | Gross Yield9.6% | Annual Rent$18,000.00 | Property Taxes$1,031.00 | 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 | $1,031.00 | $5,155.00 | $10,310.00 | |||
| Net Cash Flow | $16,969.00 | $84,845.00 | $169,690.00 |