Property Info
- MLS TB8390366
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 930
- Foundation Other
- Min Lease Other
Interior Features
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate8.0 | Gross Yield8.9% | Annual Rent$12,000.00 | Property Taxes$1,136.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,000.00 $1,000.00 / mo | $60,000.00 $1,000.00 / mo | $120,000.00 $1,000.00 / mo | |||
| Estimated Expenses | $1,136.00 | $5,680.00 | $11,360.00 | |||
| Net Cash Flow | $10,864.00 | $54,320.00 | $108,640.00 |