Property Info
- MLS TB8459745
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1314
- Living Area (sqft) 874
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Primary Bedroom Main Floor
- Thermostat
Cash Flow
| Cap Rate6.9 | Gross Yield7.9% | Annual Rent$17,460.00 | Property Taxes$2,238.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,460.00 $1,455.00 / mo | $87,300.00 $1,455.00 / mo | $174,600.00 $1,455.00 / mo | |||
| Estimated Expenses | $2,238.00 | $11,190.00 | $22,380.00 | |||
| Net Cash Flow | $15,222.00 | $76,110.00 | $152,220.00 |