Property Info
- MLS TB8449723
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 1246
- Living Area (sqft) 886
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Window Treatments
Cash Flow
| Cap Rate3.9 | Gross Yield5.3% | Annual Rent$24,000.00 | Property Taxes$6,458.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $6,458.00 | $32,290.00 | $64,580.00 | |||
| Net Cash Flow | $17,542.00 | $87,710.00 | $175,420.00 |