Property Info
- MLS T3529687
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1380
- Foundation Other
- Min Lease Other
Interior Features
- Ninguno
Cash Flow
| Cap Rate7.8 | Gross Yield9.4% | Annual Rent$19,200.00 | Property Taxes$3,222.77 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $3,222.77 | $16,113.85 | $32,227.70 | |||
| Net Cash Flow | $15,977.23 | $79,886.15 | $159,772.30 |