Property Info
- MLS TB8410394
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 784
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Kitchen/Family Room Combo
Cash Flow
| Cap Rate8.0 | Gross Yield9% | Annual Rent$14,400.00 | Property Taxes$1,667.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,400.00 $1,200.00 / mo | $72,000.00 $1,200.00 / mo | $144,000.00 $1,200.00 / mo | |||
| Estimated Expenses | $1,667.00 | $8,335.00 | $16,670.00 | |||
| Net Cash Flow | $12,733.00 | $63,665.00 | $127,330.00 |