Property Info
- MLS T3550564
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1095
- Foundation Block
- Min Lease Block
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Other
- Thermostat
Cash Flow
| Cap Rate6.8 | Gross Yield7.9% | Annual Rent$28,200.00 | Property Taxes$3,951.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,200.00 $2,350.00 / mo | $141,000.00 $2,350.00 / mo | $282,000.00 $2,350.00 / mo | |||
| Estimated Expenses | $3,951.00 | $19,755.00 | $39,510.00 | |||
| Net Cash Flow | $24,249.00 | $121,245.00 | $242,490.00 |