Property Info
- MLS TB8472561
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 1496
- Living Area (sqft) 1100
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate5.7 | Gross Yield6.7% | Annual Rent$18,000.00 | Property Taxes$2,736.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $2,736.00 | $13,680.00 | $27,360.00 | |||
| Net Cash Flow | $15,264.00 | $76,320.00 | $152,640.00 |