Property Info
- MLS TB8522373
- Unit No -
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 818
- Living Area (sqft) 764
- Foundation Other
- Min Lease Other
Interior Features
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate5.3 | Gross Yield6.1% | Annual Rent$13,200.00 | Property Taxes$1,840.49 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $13,200.00 $1,100.00 / mo | $66,000.00 $1,100.00 / mo | $132,000.00 $1,100.00 / mo | |||
| Estimated Expenses | $1,840.49 | $9,202.45 | $18,404.90 | |||
| Net Cash Flow | $11,359.51 | $56,797.55 | $113,595.10 |