Property Info
- MLS TB8301373
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) 1074
- Living Area (sqft) 768
- Foundation Slab
- Min Lease Slab
Interior Features
- Open Floorplan
- Primary Bedroom Main Floor
- Split Bedroom
- Vaulted Ceiling(s)
Cash Flow
| Cap Rate9.3 | Gross Yield10.6% | Annual Rent$30,120.00 | Property Taxes$3,641.73 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,120.00 $2,510.00 / mo | $150,600.00 $2,510.00 / mo | $301,200.00 $2,510.00 / mo | |||
| Estimated Expenses | $3,641.73 | $18,208.65 | $36,417.30 | |||
| Net Cash Flow | $26,478.27 | $132,391.35 | $264,782.70 |