Property Info
- MLS TB8524509
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1004
- Living Area (sqft) 980
- Foundation Slab
- Min Lease Slab
Interior Features
- Eat-in Kitchen
- High Ceilings
Cash Flow
| Cap Rate3.0 | Gross Yield4% | Annual Rent$16,080.00 | Property Taxes$3,956.27 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,080.00 $1,340.00 / mo | $80,400.00 $1,340.00 / mo | $160,800.00 $1,340.00 / mo | |||
| Estimated Expenses | $3,956.27 | $19,781.35 | $39,562.70 | |||
| Net Cash Flow | $12,123.73 | $60,618.65 | $121,237.30 |