Property Info
- MLS TB8412535
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 576
- Living Area (sqft) 576
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Other
Cash Flow
| Cap Rate7.0 | Gross Yield8.5% | Annual Rent$7,200.00 | Property Taxes$1,272.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $7,200.00 $600.00 / mo | $36,000.00 $600.00 / mo | $72,000.00 $600.00 / mo | |||
| Estimated Expenses | $1,272.00 | $6,360.00 | $12,720.00 | |||
| Net Cash Flow | $5,928.00 | $29,640.00 | $59,280.00 |