Property Info
- MLS T3538977
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 844
- Foundation Slab
- Min Lease Slab
Interior Features
- Thermostat
Cash Flow
| Cap Rate5.1 | Gross Yield5.8% | Annual Rent$15,600.00 | Property Taxes$1,896.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,600.00 $1,300.00 / mo | $78,000.00 $1,300.00 / mo | $156,000.00 $1,300.00 / mo | |||
| Estimated Expenses | $1,896.00 | $9,480.00 | $18,960.00 | |||
| Net Cash Flow | $13,704.00 | $68,520.00 | $137,040.00 |