Property Info
- MLS TB8452851
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1680
- Living Area (sqft) 1248
- Foundation Block
- Min Lease Block
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Thermostat
Cash Flow
| Cap Rate4.3 | Gross Yield5.7% | Annual Rent$21,600.00 | Property Taxes$5,169.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $5,169.00 | $25,845.00 | $51,690.00 | |||
| Net Cash Flow | $16,431.00 | $82,155.00 | $164,310.00 |