Property Info
- MLS TB8404172
- Unit No -
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 703
- Foundation Pillar/Post/Pier
- Min Lease Pillar/Post/Pier
Interior Features
- Ninguno
Cash Flow
| Cap Rate4.7 | Gross Yield5.9% | Annual Rent$10,560.00 | Property Taxes$2,152.27 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $10,560.00 $880.00 / mo | $52,800.00 $880.00 / mo | $105,600.00 $880.00 / mo | |||
| Estimated Expenses | $2,152.27 | $10,761.35 | $21,522.70 | |||
| Net Cash Flow | $8,407.73 | $42,038.65 | $84,077.30 |