Property Info
- MLS TB8514411
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 616
- Living Area (sqft) 616
- Foundation Pillar/Post/Pier
- Min Lease Pillar/Post/Pier
Interior Features
- Kitchen/Family Room Combo
Cash Flow
| Cap Rate16.0 | Gross Yield17.1% | Annual Rent$60,000.00 | Property Taxes$4,083.78 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $60,000.00 $5,000.00 / mo | $300,000.00 $5,000.00 / mo | $600,000.00 $5,000.00 / mo | |||
| Estimated Expenses | $4,083.78 | $20,418.90 | $40,837.80 | |||
| Net Cash Flow | $55,916.22 | $279,581.10 | $559,162.20 |