Property Info
- MLS TB8478731
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 2053
- Living Area (sqft) 1291
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Vaulted Ceiling(s)
Cash Flow
| Cap Rate8.1 | Gross Yield9.7% | Annual Rent$25,200.00 | Property Taxes$4,156.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $4,156.00 | $20,780.00 | $41,560.00 | |||
| Net Cash Flow | $21,044.00 | $105,220.00 | $210,440.00 |