Property Info
- MLS TB8412506
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 724
- Living Area (sqft) 724
- Foundation Block
- Min Lease Block
Interior Features
- Ceiling Fans(s)
- Primary Bedroom Main Floor
- Thermostat
Cash Flow
| Cap Rate7.7 | Gross Yield8.7% | Annual Rent$28,200.00 | Property Taxes$3,208.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,200.00 $2,350.00 / mo | $141,000.00 $2,350.00 / mo | $282,000.00 $2,350.00 / mo | |||
| Estimated Expenses | $3,208.00 | $16,040.00 | $32,080.00 | |||
| Net Cash Flow | $24,992.00 | $124,960.00 | $249,920.00 |