Property Info
- MLS TB8509263
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 863
- Living Area (sqft) 759
- Foundation Other, Slab
- Min Lease Other, Slab
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Other
Cash Flow
| Cap Rate10.9 | Gross Yield12% | Annual Rent$21,600.00 | Property Taxes$1,936.89 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $1,936.89 | $9,684.45 | $19,368.90 | |||
| Net Cash Flow | $19,663.11 | $98,315.55 | $196,631.10 |