Property Info
- MLS TB8408608
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1249
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Primary Bedroom Main Floor
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate2.2 | Gross Yield3.4% | Annual Rent$8,400.00 | Property Taxes$2,969.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $8,400.00 $700.00 / mo | $42,000.00 $700.00 / mo | $84,000.00 $700.00 / mo | |||
| Estimated Expenses | $2,969.00 | $14,845.00 | $29,690.00 | |||
| Net Cash Flow | $5,431.00 | $27,155.00 | $54,310.00 |