Property Info
- MLS TB8441595
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 918
- Living Area (sqft) 848
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate7.4 | Gross Yield8.8% | Annual Rent$26,400.00 | Property Taxes$4,215.56 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $4,215.56 | $21,077.80 | $42,155.60 | |||
| Net Cash Flow | $22,184.44 | $110,922.20 | $221,844.40 |