Property Info
- MLS TB8301533
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1079
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate5.5 | Gross Yield6.2% | Annual Rent$20,400.00 | Property Taxes$2,168.37 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $2,168.37 | $10,841.85 | $21,683.70 | |||
| Net Cash Flow | $18,231.63 | $91,158.15 | $182,316.30 |