Property Info
- MLS TB8467089
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 1064
- Living Area (sqft) 1004
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Stone Counters
- Window Treatments
Cash Flow
| Cap Rate6.5 | Gross Yield8.1% | Annual Rent$29,940.00 | Property Taxes$6,051.32 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $29,940.00 $2,495.00 / mo | $149,700.00 $2,495.00 / mo | $299,400.00 $2,495.00 / mo | |||
| Estimated Expenses | $6,051.32 | $30,256.60 | $60,513.20 | |||
| Net Cash Flow | $23,888.68 | $119,443.40 | $238,886.80 |