Property Info
- MLS TB8521825
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1556
- Living Area (sqft) 1188
- Foundation Block
- Min Lease Block
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.4 | Gross Yield7.5% | Annual Rent$18,000.00 | Property Taxes$2,551.98 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $2,551.98 | $12,759.90 | $25,519.80 | |||
| Net Cash Flow | $15,448.02 | $77,240.10 | $154,480.20 |