Property Info
- MLS TB8376408
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 1010
- Foundation Other
- Min Lease Other
Interior Features
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate5.2 | Gross Yield6.6% | Annual Rent$21,000.00 | Property Taxes$4,400.70 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,000.00 $1,750.00 / mo | $105,000.00 $1,750.00 / mo | $210,000.00 $1,750.00 / mo | |||
| Estimated Expenses | $4,400.70 | $22,003.50 | $44,007.00 | |||
| Net Cash Flow | $16,599.30 | $82,996.50 | $165,993.00 |