Property Info
- MLS TB8416543
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1206
- Living Area (sqft) 1176
- Foundation Block, Slab
- Min Lease Block, Slab
Interior Features
- Ninguno
Cash Flow
Cap Rate2.2 | Gross Yield2.9% | Annual Rent$13,200.00 | Property Taxes$3,140.17 | Operating Expenses0 |
Year 1 | Year 5 | Year 10 | ||||
Expected Rent | $13,200.00 $1,100.00 / mo | $66,000.00 $1,100.00 / mo | $132,000.00 $1,100.00 / mo | |||
Estimated Expenses | $3,140.17 | $15,700.85 | $31,401.70 | |||
Net Cash Flow | $10,059.83 | $50,299.15 | $100,598.30 |