Property Info
- MLS TB8497663
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1422
- Living Area (sqft) 1092
- Foundation Slab
- Min Lease Slab
Interior Features
- Ninguno
Cash Flow
| Cap Rate4.8 | Gross Yield6.1% | Annual Rent$21,000.00 | Property Taxes$4,449.69 | 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 | $4,449.69 | $22,248.45 | $44,496.90 | |||
| Net Cash Flow | $16,550.31 | $82,751.55 | $165,503.10 |