Property Info
- MLS TB8417502
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 6970
- Living Area (sqft) 1421
- Foundation Block, Concrete Perimeter
- Min Lease Block, Concrete Perimeter
Interior Features
- Kitchen/Family Room Combo
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate2.7 | Gross Yield3.6% | Annual Rent$19,200.00 | Property Taxes$4,805.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $4,805.00 | $24,025.00 | $48,050.00 | |||
| Net Cash Flow | $14,395.00 | $71,975.00 | $143,950.00 |