Property Info
- MLS TB8385462
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 910
- Foundation Slab
- Min Lease Slab
Interior Features
- Open Floorplan
Cash Flow
| Cap Rate4.9 | Gross Yield6% | Annual Rent$24,000.00 | Property Taxes$4,257.57 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $4,257.57 | $21,287.85 | $42,575.70 | |||
| Net Cash Flow | $19,742.43 | $98,712.15 | $197,424.30 |