Property Info
- MLS T3547423
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1136
- Foundation Block
- Min Lease Block
Interior Features
- Open Floorplan
- Other
Cash Flow
| Cap Rate7.5 | Gross Yield8.6% | Annual Rent$22,200.00 | Property Taxes$2,657.59 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,200.00 $1,850.00 / mo | $111,000.00 $1,850.00 / mo | $222,000.00 $1,850.00 / mo | |||
| Estimated Expenses | $2,657.59 | $13,287.95 | $26,575.90 | |||
| Net Cash Flow | $19,542.41 | $97,712.05 | $195,424.10 |