Property Info
- MLS TB8463184
- Unit No 16
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 1100
- Living Area (sqft) 1100
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate7.4 | Gross Yield8.1% | Annual Rent$13,800.00 | Property Taxes$1,172.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $13,800.00 $1,150.00 / mo | $69,000.00 $1,150.00 / mo | $138,000.00 $1,150.00 / mo | |||
| Estimated Expenses | $1,172.00 | $5,860.00 | $11,720.00 | |||
| Net Cash Flow | $12,628.00 | $63,140.00 | $126,280.00 |