Property Info
- MLS T3448562
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 2394
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate4.2 | Gross Yield5% | Annual Rent$45,000.00 | Property Taxes$6,798.06 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $45,000.00 $3,750.00 / mo | $225,000.00 $3,750.00 / mo | $450,000.00 $3,750.00 / mo | |||
| Estimated Expenses | $6,798.06 | $33,990.30 | $67,980.60 | |||
| Net Cash Flow | $38,201.94 | $191,009.70 | $382,019.40 |