Property Info
- MLS TB8488525
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 1222
- Living Area (sqft) 1032
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate6.4 | Gross Yield7.6% | Annual Rent$22,800.00 | Property Taxes$3,756.53 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $3,756.53 | $18,782.65 | $37,565.30 | |||
| Net Cash Flow | $19,043.47 | $95,217.35 | $190,434.70 |