Property Info
- MLS TB8488985
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 1372
- Living Area (sqft) 924
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- L Dining
- Open Floorplan
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate6.3 | Gross Yield7.3% | Annual Rent$21,900.00 | Property Taxes$3,031.39 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,900.00 $1,825.00 / mo | $109,500.00 $1,825.00 / mo | $219,000.00 $1,825.00 / mo | |||
| Estimated Expenses | $3,031.39 | $15,156.95 | $30,313.90 | |||
| Net Cash Flow | $18,868.61 | $94,343.05 | $188,686.10 |