Property Info
- MLS TB8420629
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 1198
- Living Area (sqft) 676
- Foundation Pillar/Post/Pier
- Min Lease Pillar/Post/Pier
Interior Features
- Ninguno
Cash Flow
| Cap Rate9.1 | Gross Yield9.9% | Annual Rent$14,400.00 | Property Taxes$1,148.57 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,400.00 $1,200.00 / mo | $72,000.00 $1,200.00 / mo | $144,000.00 $1,200.00 / mo | |||
| Estimated Expenses | $1,148.57 | $5,742.85 | $11,485.70 | |||
| Net Cash Flow | $13,251.43 | $66,257.15 | $132,514.30 |