Property Info
- MLS TB8379184
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 780
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
Cash Flow
| Cap Rate7.5 | Gross Yield7.6% | Annual Rent$25,200.00 | Property Taxes$503.73 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $503.73 | $2,518.65 | $5,037.30 | |||
| Net Cash Flow | $24,696.27 | $123,481.35 | $246,962.70 |