Property Info
- MLS TB8430554
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 1175
- Living Area (sqft) 1175
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate7.9 | Gross Yield9.3% | Annual Rent$27,000.00 | Property Taxes$4,082.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,000.00 $2,250.00 / mo | $135,000.00 $2,250.00 / mo | $270,000.00 $2,250.00 / mo | |||
| Estimated Expenses | $4,082.00 | $20,410.00 | $40,820.00 | |||
| Net Cash Flow | $22,918.00 | $114,590.00 | $229,180.00 |