Property Info
- MLS TB8518754
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 2185
- Living Area (sqft) 1238
- Foundation Slab
- Min Lease Slab
Interior Features
- Other
Cash Flow
| Cap Rate4.2 | Gross Yield5.6% | Annual Rent$42,000.00 | Property Taxes$10,511.20 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $42,000.00 $3,500.00 / mo | $210,000.00 $3,500.00 / mo | $420,000.00 $3,500.00 / mo | |||
| Estimated Expenses | $10,511.20 | $52,556.00 | $105,112.00 | |||
| Net Cash Flow | $31,488.80 | $157,444.00 | $314,888.00 |