Property Info
- MLS TB8468566
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 1463
- Living Area (sqft) 912
- Foundation Slab
- Min Lease Slab
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
Cash Flow
| Cap Rate9.1 | Gross Yield9.4% | Annual Rent$34,800.00 | Property Taxes$1,224.50 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $34,800.00 $2,900.00 / mo | $174,000.00 $2,900.00 / mo | $348,000.00 $2,900.00 / mo | |||
| Estimated Expenses | $1,224.50 | $6,122.50 | $12,245.00 | |||
| Net Cash Flow | $33,575.50 | $167,877.50 | $335,755.00 |