Property Info
- MLS TB8514680
- Unit No 1/2
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1193
- Living Area (sqft) 1043
- Foundation Block, Concrete Perimeter
- Min Lease Block, Concrete Perimeter
Interior Features
- Ceiling Fans(s)
- Thermostat
Cash Flow
| Cap Rate15.6 | Gross Yield17.3% | Annual Rent$39,000.00 | Property Taxes$3,801.02 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $39,000.00 $3,250.00 / mo | $195,000.00 $3,250.00 / mo | $390,000.00 $3,250.00 / mo | |||
| Estimated Expenses | $3,801.02 | $19,005.10 | $38,010.20 | |||
| Net Cash Flow | $35,198.98 | $175,994.90 | $351,989.80 |