Property Info
- MLS T3542009
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1322
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Primary Bedroom Main Floor
- Thermostat
Cash Flow
| Cap Rate1.9 | Gross Yield3.2% | Annual Rent$15,600.00 | Property Taxes$6,364.88 | 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 | $6,364.88 | $31,824.40 | $63,648.80 | |||
| Net Cash Flow | $9,235.12 | $46,175.60 | $92,351.20 |