Property Info
- MLS TB8409101
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 564
- Foundation -
- Min Lease
Interior Features
- Kitchen/Family Room Combo
Cash Flow
| Cap Rate14.0 | Gross Yield15% | Annual Rent$12,000.00 | Property Taxes$820.86 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,000.00 $1,000.00 / mo | $60,000.00 $1,000.00 / mo | $120,000.00 $1,000.00 / mo | |||
| Estimated Expenses | $820.86 | $4,104.30 | $8,208.60 | |||
| Net Cash Flow | $11,179.14 | $55,895.70 | $111,791.40 |