Property Info
- MLS TB8410079
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1486
- Living Area (sqft) 1050
- Foundation Slab
- Min Lease Slab
Interior Features
- Ninguno
Cash Flow
| Cap Rate6.8 | Gross Yield8.3% | Annual Rent$24,000.00 | Property Taxes$4,171.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $4,171.00 | $20,855.00 | $41,710.00 | |||
| Net Cash Flow | $19,829.00 | $99,145.00 | $198,290.00 |