Property Info
- MLS TB8496789
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 1240
- Living Area (sqft) 812
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate9.0 | Gross Yield10.6% | Annual Rent$21,000.00 | Property Taxes$3,057.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,000.00 $1,750.00 / mo | $105,000.00 $1,750.00 / mo | $210,000.00 $1,750.00 / mo | |||
| Estimated Expenses | $3,057.00 | $15,285.00 | $30,570.00 | |||
| Net Cash Flow | $17,943.00 | $89,715.00 | $179,430.00 |