Property Info
- MLS TB8521661
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 1098
- Living Area (sqft) 848
- Foundation Slab
- Min Lease Slab
Interior Features
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
Cash Flow
| Cap Rate9.8 | Gross Yield11% | Annual Rent$25,200.00 | Property Taxes$2,692.15 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $2,692.15 | $13,460.75 | $26,921.50 | |||
| Net Cash Flow | $22,507.85 | $112,539.25 | $225,078.50 |