Property Info
- MLS TB8520734
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 810
- Living Area (sqft) 810
- Foundation Slab
- Min Lease Slab
Interior Features
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate6.0 | Gross Yield7.4% | Annual Rent$22,800.00 | Property Taxes$4,317.07 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $4,317.07 | $21,585.35 | $43,170.70 | |||
| Net Cash Flow | $18,482.93 | $92,414.65 | $184,829.30 |