Property Info
- MLS TB8530433
- Unit No F12
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 500
- Living Area (sqft) 500
- Foundation Slab
- Min Lease Slab
Interior Features
- Open Floorplan
- Other
- Solid Surface Counters
- Solid Wood Cabinets
- Thermostat
Cash Flow
| Cap Rate11.9 | Gross Yield13.3% | Annual Rent$13,200.00 | Property Taxes$1,398.00 | 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 | $1,398.00 | $6,990.00 | $13,980.00 | |||
| Net Cash Flow | $11,802.00 | $59,010.00 | $118,020.00 |