Property Info
- MLS TB8430825
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 672
- Living Area (sqft) 672
- Foundation -
- Min Lease
Interior Features
- Other
Cash Flow
| Cap Rate7.8 | Gross Yield8.5% | Annual Rent$7,200.00 | Property Taxes$610.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $7,200.00 $600.00 / mo | $36,000.00 $600.00 / mo | $72,000.00 $600.00 / mo | |||
| Estimated Expenses | $610.00 | $3,050.00 | $6,100.00 | |||
| Net Cash Flow | $6,590.00 | $32,950.00 | $65,900.00 |