Property Info
- MLS TB8428387
- Unit No -
- Bedrooms 6
- Bathrooms 6
- Area (sqft) 1107
- Living Area (sqft) 720
- Foundation Other
- Min Lease Other
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate29.3 | Gross Yield30% | Annual Rent$72,000.00 | Property Taxes$1,597.90 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $72,000.00 $6,000.00 / mo | $360,000.00 $6,000.00 / mo | $720,000.00 $6,000.00 / mo | |||
| Estimated Expenses | $1,597.90 | $7,989.50 | $15,979.00 | |||
| Net Cash Flow | $70,402.10 | $352,010.50 | $704,021.00 |