Property Info
- MLS TB8514550
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 698
- Living Area (sqft) 608
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate10.2 | Gross Yield11.3% | Annual Rent$10,200.00 | Property Taxes$997.94 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $10,200.00 $850.00 / mo | $51,000.00 $850.00 / mo | $102,000.00 $850.00 / mo | |||
| Estimated Expenses | $997.94 | $4,989.70 | $9,979.40 | |||
| Net Cash Flow | $9,202.06 | $46,010.30 | $92,020.60 |