Property Info
- MLS TB8424249
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 594
- Living Area (sqft) 486
- Foundation Slab
- Min Lease Slab
Interior Features
- Other
Cash Flow
| Cap Rate1.4 | Gross Yield2.4% | Annual Rent$4,800.00 | Property Taxes$1,928.58 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $4,800.00 $400.00 / mo | $24,000.00 $400.00 / mo | $48,000.00 $400.00 / mo | |||
| Estimated Expenses | $1,928.58 | $9,642.90 | $19,285.80 | |||
| Net Cash Flow | $2,871.42 | $14,357.10 | $28,714.20 |