Property Info
- MLS T3518589
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1485
- Foundation Slab
- Min Lease Slab
Interior Features
- Open Floorplan
- Primary Bedroom Main Floor
- Thermostat
Cash Flow
| Cap Rate7.4 | Gross Yield8.6% | Annual Rent$24,000.00 | Property Taxes$3,336.65 | 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 | $3,336.65 | $16,683.25 | $33,366.50 | |||
| Net Cash Flow | $20,663.35 | $103,316.75 | $206,633.50 |