Property Info
- MLS TB8512537
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 1243
- Living Area (sqft) 682
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate7.0 | Gross Yield8.6% | Annual Rent$18,000.00 | Property Taxes$3,291.91 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $3,291.91 | $16,459.55 | $32,919.10 | |||
| Net Cash Flow | $14,708.09 | $73,540.45 | $147,080.90 |