Property Info
- MLS TB8376700
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1872
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate2.8 | Gross Yield4.4% | Annual Rent$14,400.00 | Property Taxes$5,086.80 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,400.00 $1,200.00 / mo | $72,000.00 $1,200.00 / mo | $144,000.00 $1,200.00 / mo | |||
| Estimated Expenses | $5,086.80 | $25,434.00 | $50,868.00 | |||
| Net Cash Flow | $9,313.20 | $46,566.00 | $93,132.00 |