Property Info
- MLS TB8516149
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 822
- Living Area (sqft) 800
- Foundation Slab
- Min Lease Slab
Interior Features
- Other
Cash Flow
| Cap Rate12.9 | Gross Yield14.6% | Annual Rent$11,700.00 | Property Taxes$1,399.12 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $11,700.00 $975.00 / mo | $58,500.00 $975.00 / mo | $117,000.00 $975.00 / mo | |||
| Estimated Expenses | $1,399.12 | $6,995.60 | $13,991.20 | |||
| Net Cash Flow | $10,300.88 | $51,504.40 | $103,008.80 |