Property Info
- MLS TB8398216
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 903
- Foundation Block, Slab
- Min Lease Block, Slab
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate3.8 | Gross Yield4.5% | Annual Rent$18,000.00 | Property Taxes$2,953.22 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $2,953.22 | $14,766.10 | $29,532.20 | |||
| Net Cash Flow | $15,046.78 | $75,233.90 | $150,467.80 |