Property Info
- MLS TB8412245
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 1008
- Living Area (sqft) 1008
- Foundation Crawlspace
- Min Lease -
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
Cash Flow
| Cap Rate1.1 | Gross Yield1.5% | Annual Rent$11,400.00 | Property Taxes$2,974.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $11,400.00 $950.00 / mo | $57,000.00 $950.00 / mo | $114,000.00 $950.00 / mo | |||
| Estimated Expenses | $2,974.00 | $14,870.00 | $29,740.00 | |||
| Net Cash Flow | $8,426.00 | $42,130.00 | $84,260.00 |