Property Info
- MLS T3550692
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1200
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate9.7 | Gross Yield10.4% | Annual Rent$30,600.00 | Property Taxes$2,062.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,600.00 $2,550.00 / mo | $153,000.00 $2,550.00 / mo | $306,000.00 $2,550.00 / mo | |||
| Estimated Expenses | $2,062.00 | $10,310.00 | $20,620.00 | |||
| Net Cash Flow | $28,538.00 | $142,690.00 | $285,380.00 |