Property Info
- MLS TB8502211
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1901
- Living Area (sqft) 1326
- Foundation Block
- Min Lease Block
Interior Features
- Ceiling Fans(s)
- Primary Bedroom Main Floor
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.1 | Gross Yield8.5% | Annual Rent$19,200.00 | Property Taxes$3,301.06 | 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 | $3,301.06 | $16,505.30 | $33,010.60 | |||
| Net Cash Flow | $15,898.94 | $79,494.70 | $158,989.40 |