Property Info
- MLS T3552396
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 2009
- Foundation Slab
- Min Lease Slab
Interior Features
- Thermostat
Cash Flow
| Cap Rate5.8 | Gross Yield6.9% | Annual Rent$31,200.00 | Property Taxes$5,115.31 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,200.00 $2,600.00 / mo | $156,000.00 $2,600.00 / mo | $312,000.00 $2,600.00 / mo | |||
| Estimated Expenses | $5,115.31 | $25,576.55 | $51,153.10 | |||
| Net Cash Flow | $26,084.69 | $130,423.45 | $260,846.90 |