Property Info
- MLS T3509204
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 2384
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate4.4 | Gross Yield5.3% | Annual Rent$24,000.00 | Property Taxes$4,062.98 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $4,062.98 | $20,314.90 | $40,629.80 | |||
| Net Cash Flow | $19,937.02 | $99,685.10 | $199,370.20 |