Property Info
- MLS TB8401002
- Unit No B2
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1068
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Surface Counters
- Solid Wood Cabinets
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate12.4 | Gross Yield13.6% | Annual Rent$20,340.00 | Property Taxes$1,681.07 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,340.00 $1,695.00 / mo | $101,700.00 $1,695.00 / mo | $203,400.00 $1,695.00 / mo | |||
| Estimated Expenses | $1,681.07 | $8,405.35 | $16,810.70 | |||
| Net Cash Flow | $18,658.93 | $93,294.65 | $186,589.30 |