Property Info
- MLS TB8530228
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 684
- Living Area (sqft) 684
- Foundation -
- Min Lease
Interior Features
- Other
Cash Flow
| Cap Rate9.8 | Gross Yield11% | Annual Rent$13,200.00 | Property Taxes$1,456.28 | 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 | $1,456.28 | $7,281.40 | $14,562.80 | |||
| Net Cash Flow | $11,743.72 | $58,718.60 | $117,437.20 |