Property Info
- MLS T3516475
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1200
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Thermostat
Cash Flow
| Cap Rate7.2 | Gross Yield8.5% | Annual Rent$16,200.00 | Property Taxes$2,525.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,200.00 $1,350.00 / mo | $81,000.00 $1,350.00 / mo | $162,000.00 $1,350.00 / mo | |||
| Estimated Expenses | $2,525.00 | $12,625.00 | $25,250.00 | |||
| Net Cash Flow | $13,675.00 | $68,375.00 | $136,750.00 |