Property Info
- MLS TB8401607
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 729
- Foundation Slab
- Min Lease Slab
Interior Features
- Kitchen/Family Room Combo
- Other
- Primary Bedroom Main Floor
Cash Flow
Cap Rate5.6 | Gross Yield6.7% | Annual Rent$16,800.00 | Property Taxes$2,894.21 | Operating Expenses0 |
Year 1 | Year 5 | Year 10 | ||||
Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
Estimated Expenses | $2,894.21 | $14,471.05 | $28,942.10 | |||
Net Cash Flow | $13,905.79 | $69,528.95 | $139,057.90 |