Property Info
- MLS TB8400297
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 1078
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Stone Counters
Cash Flow
| Cap Rate9.6 | Gross Yield? | Annual Rent$54,996.00 | Property Taxes$2,194.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $54,996.00 $4,583.00 / mo | $274,980.00 $4,583.00 / mo | $549,960.00 $4,583.00 / mo | |||
| Estimated Expenses | $2,194.00 | $10,970.00 | $21,940.00 | |||
| Net Cash Flow | $52,802.00 | $264,010.00 | $528,020.00 |