Property Info
- MLS TB8379948
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 725
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Thermostat
Cash Flow
| Cap Rate12.9 | Gross Yield13.9% | Annual Rent$13,800.00 | Property Taxes$1,018.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $13,800.00 $1,150.00 / mo | $69,000.00 $1,150.00 / mo | $138,000.00 $1,150.00 / mo | |||
| Estimated Expenses | $1,018.00 | $5,090.00 | $10,180.00 | |||
| Net Cash Flow | $12,782.00 | $63,910.00 | $127,820.00 |