Property Info
- MLS TB8507416
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 1502
- Living Area (sqft) 1062
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate8.3 | Gross Yield9.5% | Annual Rent$39,540.00 | Property Taxes$5,252.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $39,540.00 $3,295.00 / mo | $197,700.00 $3,295.00 / mo | $395,400.00 $3,295.00 / mo | |||
| Estimated Expenses | $5,252.00 | $26,260.00 | $52,520.00 | |||
| Net Cash Flow | $34,288.00 | $171,440.00 | $342,880.00 |