Property Info
- MLS TB8475727
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 1222
- Living Area (sqft) 784
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate7.1 | Gross Yield8.4% | Annual Rent$21,000.00 | Property Taxes$3,301.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,000.00 $1,750.00 / mo | $105,000.00 $1,750.00 / mo | $210,000.00 $1,750.00 / mo | |||
| Estimated Expenses | $3,301.00 | $16,505.00 | $33,010.00 | |||
| Net Cash Flow | $17,699.00 | $88,495.00 | $176,990.00 |