Property Info
- MLS TB8450239
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 672
- Living Area (sqft) 672
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate12.3 | Gross Yield14.2% | Annual Rent$15,600.00 | Property Taxes$2,064.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,600.00 $1,300.00 / mo | $78,000.00 $1,300.00 / mo | $156,000.00 $1,300.00 / mo | |||
| Estimated Expenses | $2,064.00 | $10,320.00 | $20,640.00 | |||
| Net Cash Flow | $13,536.00 | $67,680.00 | $135,360.00 |