Property Info
- MLS TB8417156
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1222
- Living Area (sqft) 938
- Foundation Slab
- Min Lease Slab
Interior Features
- Primary Bedroom Main Floor
Cash Flow
Cap Rate5.1 | Gross Yield5.5% | Annual Rent$27,300.00 | Property Taxes$1,556.56 | Operating Expenses0 |
Year 1 | Year 5 | Year 10 | ||||
Expected Rent | $27,300.00 $2,275.00 / mo | $136,500.00 $2,275.00 / mo | $273,000.00 $2,275.00 / mo | |||
Estimated Expenses | $1,556.56 | $7,782.80 | $15,565.60 | |||
Net Cash Flow | $25,743.44 | $128,717.20 | $257,434.40 |