Property Info
- MLS TB8514682
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 1272
- Living Area (sqft) 1012
- Foundation Pillar/Post/Pier, Slab
- Min Lease Pillar/Post/Pier, Slab
Interior Features
- Ceiling Fans(s)
- Stone Counters
- Thermostat
Cash Flow
| Cap Rate8.3 | Gross Yield9.6% | Annual Rent$16,800.00 | Property Taxes$2,210.09 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $2,210.09 | $11,050.45 | $22,100.90 | |||
| Net Cash Flow | $14,589.91 | $72,949.55 | $145,899.10 |