Property Info
- MLS TB8514038
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 786
- Living Area (sqft) 786
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Primary Bedroom Main Floor
- Solid Surface Counters
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate5.6 | Gross Yield6.8% | Annual Rent$20,340.00 | Property Taxes$3,548.68 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,340.00 $1,695.00 / mo | $101,700.00 $1,695.00 / mo | $203,400.00 $1,695.00 / mo | |||
| Estimated Expenses | $3,548.68 | $17,743.40 | $35,486.80 | |||
| Net Cash Flow | $16,791.32 | $83,956.60 | $167,913.20 |