Property Info
- MLS TB8485197
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1406
- Living Area (sqft) 1406
- Foundation Pillar/Post/Pier
- Min Lease Pillar/Post/Pier
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Window Treatments
Cash Flow
| Cap Rate2.7 | Gross Yield3.2% | Annual Rent$15,600.00 | Property Taxes$2,491.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,600.00 $1,300.00 / mo | $78,000.00 $1,300.00 / mo | $156,000.00 $1,300.00 / mo | |||
| Estimated Expenses | $2,491.00 | $12,455.00 | $24,910.00 | |||
| Net Cash Flow | $13,109.00 | $65,545.00 | $131,090.00 |