Property Info
- MLS TB8470437
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 816
- Living Area (sqft) 816
- Foundation Slab
- Min Lease -
Interior Features
- Other
Cash Flow
| Cap Rate7.1 | Gross Yield8.1% | Annual Rent$19,800.00 | Property Taxes$2,496.24 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,800.00 $1,650.00 / mo | $99,000.00 $1,650.00 / mo | $198,000.00 $1,650.00 / mo | |||
| Estimated Expenses | $2,496.24 | $12,481.20 | $24,962.40 | |||
| Net Cash Flow | $17,303.76 | $86,518.80 | $173,037.60 |