Property Info
- MLS TB8408644
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1194
- Foundation Other, Slab
- Min Lease Other, Slab
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate8.8 | Gross Yield9.3% | Annual Rent$26,400.00 | Property Taxes$1,455.59 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $1,455.59 | $7,277.95 | $14,555.90 | |||
| Net Cash Flow | $24,944.41 | $124,722.05 | $249,444.10 |