Property Info
- MLS T3544989
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1567
- Foundation Block
- Min Lease Block
Interior Features
- Other
Cash Flow
| Cap Rate9.8 | Gross Yield12% | Annual Rent$21,600.00 | Property Taxes$4,015.07 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $4,015.07 | $20,075.35 | $40,150.70 | |||
| Net Cash Flow | $17,584.93 | $87,924.65 | $175,849.30 |