Property Info
- MLS TB8390577
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 660
- Foundation Block
- Min Lease Block
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate8.7 | Gross Yield9.7% | Annual Rent$14,400.00 | Property Taxes$1,432.46 | 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 | $1,432.46 | $7,162.30 | $14,324.60 | |||
| Net Cash Flow | $12,967.54 | $64,837.70 | $129,675.40 |