Property Info
- MLS TB8516453
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 684
- Living Area (sqft) 660
- Foundation Pillar/Post/Pier
- Min Lease -
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate8.6 | Gross Yield9.5% | Annual Rent$9,000.00 | Property Taxes$801.40 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $9,000.00 $750.00 / mo | $45,000.00 $750.00 / mo | $90,000.00 $750.00 / mo | |||
| Estimated Expenses | $801.40 | $4,007.00 | $8,014.00 | |||
| Net Cash Flow | $8,198.60 | $40,993.00 | $81,986.00 |