Property Info
- MLS TB8301373
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) -
- 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 Rate8.2 | Gross Yield9.4% | Annual Rent$27,600.00 | Property Taxes$3,641.73 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,600.00 $2,300.00 / mo | $138,000.00 $2,300.00 / mo | $276,000.00 $2,300.00 / mo | |||
| Estimated Expenses | $3,641.73 | $18,208.65 | $36,417.30 | |||
| Net Cash Flow | $23,958.27 | $119,791.35 | $239,582.70 |