Property Info
- MLS TB8464756
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 1169
- Living Area (sqft) 925
- Foundation Slab
- Min Lease Slab
Interior Features
- Ninguno
Cash Flow
| Cap Rate9.0 | Gross Yield10.3% | Annual Rent$25,200.00 | Property Taxes$3,100.73 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $3,100.73 | $15,503.65 | $31,007.30 | |||
| Net Cash Flow | $22,099.27 | $110,496.35 | $220,992.70 |