Property Info
- MLS TB8437155
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 784
- Living Area (sqft) 784
- Foundation Other
- Min Lease Other
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate4.5 | Gross Yield5.6% | Annual Rent$17,400.00 | Property Taxes$3,585.36 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,400.00 $1,450.00 / mo | $87,000.00 $1,450.00 / mo | $174,000.00 $1,450.00 / mo | |||
| Estimated Expenses | $3,585.36 | $17,926.80 | $35,853.60 | |||
| Net Cash Flow | $13,814.64 | $69,073.20 | $138,146.40 |