Property Info
- MLS TB8518332
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 823
- Living Area (sqft) 823
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Vaulted Ceiling(s)
Cash Flow
| Cap Rate6.3 | Gross Yield7.4% | Annual Rent$29,328.00 | Property Taxes$4,040.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $29,328.00 $2,444.00 / mo | $146,640.00 $2,444.00 / mo | $293,280.00 $2,444.00 / mo | |||
| Estimated Expenses | $4,040.00 | $20,200.00 | $40,400.00 | |||
| Net Cash Flow | $25,288.00 | $126,440.00 | $252,880.00 |