Property Info
- MLS TB8490297
- Unit No G3
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 979
- Living Area (sqft) 979
- Foundation Slab
- Min Lease Slab
Interior Features
- Walk-In Closet(s)
Cash Flow
| Cap Rate8.8 | Gross Yield10.4% | Annual Rent$19,200.00 | Property Taxes$2,898.49 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $2,898.49 | $14,492.45 | $28,984.90 | |||
| Net Cash Flow | $16,301.51 | $81,507.55 | $163,015.10 |