Property Info
- MLS TB8459155
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 1066
- Living Area (sqft) 1066
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Chair Rail
- Crown Molding
- Eat-in Kitchen
- High Ceilings
- Living Room/Dining Room Combo
- Solid Surface Counters
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate7.0 | Gross Yield7.9% | Annual Rent$30,600.00 | Property Taxes$3,492.45 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,600.00 $2,550.00 / mo | $153,000.00 $2,550.00 / mo | $306,000.00 $2,550.00 / mo | |||
| Estimated Expenses | $3,492.45 | $17,462.25 | $34,924.50 | |||
| Net Cash Flow | $27,107.55 | $135,537.75 | $271,075.50 |