Property Info
- MLS TB8498925
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 960
- Living Area (sqft) 960
- Foundation Stilt/On Piling
- Min Lease Stilt/On Piling
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- L Dining
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Split Bedroom
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate9.0 | Gross Yield9.2% | Annual Rent$12,000.00 | Property Taxes$324.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,000.00 $1,000.00 / mo | $60,000.00 $1,000.00 / mo | $120,000.00 $1,000.00 / mo | |||
| Estimated Expenses | $324.00 | $1,620.00 | $3,240.00 | |||
| Net Cash Flow | $11,676.00 | $58,380.00 | $116,760.00 |