Property Info
- MLS TB8453144
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 1005
- Living Area (sqft) 775
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate3.6 | Gross Yield4.9% | Annual Rent$15,600.00 | Property Taxes$4,118.26 | 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 | $4,118.26 | $20,591.30 | $41,182.60 | |||
| Net Cash Flow | $11,481.74 | $57,408.70 | $114,817.40 |