Property Info
- MLS T3500998
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1894
- Living Area (sqft) 1428
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Open Floorplan
Cash Flow
| Cap Rate3.4 | Gross Yield5.1% | Annual Rent$14,400.00 | Property Taxes$4,711.13 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,400.00 $1,200.00 / mo | $72,000.00 $1,200.00 / mo | $144,000.00 $1,200.00 / mo | |||
| Estimated Expenses | $4,711.13 | $23,555.65 | $47,111.30 | |||
| Net Cash Flow | $9,688.87 | $48,444.35 | $96,888.70 |