Property Info
- MLS TB8408687
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 1206
- Living Area (sqft) 686
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
Interior Features
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate8.9 | Gross Yield10.6% | Annual Rent$22,800.00 | Property Taxes$3,636.14 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $3,636.14 | $18,180.70 | $36,361.40 | |||
| Net Cash Flow | $19,163.86 | $95,819.30 | $191,638.60 |