Property Info
- MLS TB8507062
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1702
- Living Area (sqft) 1120
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
Interior Features
- Ceiling Fans(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.0 | Gross Yield9.1% | Annual Rent$20,400.00 | Property Taxes$4,711.21 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $4,711.21 | $23,556.05 | $47,112.10 | |||
| Net Cash Flow | $15,688.79 | $78,443.95 | $156,887.90 |