Property Info
- MLS TB8531457
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 986
- Living Area (sqft) 784
- Foundation Slab
- Min Lease Slab
Interior Features
- Other
Cash Flow
| Cap Rate8.0 | Gross Yield9.2% | Annual Rent$12,000.00 | Property Taxes$1,607.52 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,000.00 $1,000.00 / mo | $60,000.00 $1,000.00 / mo | $120,000.00 $1,000.00 / mo | |||
| Estimated Expenses | $1,607.52 | $8,037.60 | $16,075.20 | |||
| Net Cash Flow | $10,392.48 | $51,962.40 | $103,924.80 |