Property Info
- MLS TB8448231
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 672
- Living Area (sqft) 672
- Foundation Slab
- Min Lease Slab
Interior Features
- Living Room/Dining Room Combo
- Window Treatments
Cash Flow
| Cap Rate4.7 | Gross Yield5.9% | Annual Rent$24,600.00 | Property Taxes$5,012.48 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,600.00 $2,050.00 / mo | $123,000.00 $2,050.00 / mo | $246,000.00 $2,050.00 / mo | |||
| Estimated Expenses | $5,012.48 | $25,062.40 | $50,124.80 | |||
| Net Cash Flow | $19,587.52 | $97,937.60 | $195,875.20 |