Property Info
- MLS TB8303324
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1414
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- High Ceilings
Cash Flow
| Cap Rate6.9 | Gross Yield7.7% | Annual Rent$30,000.00 | Property Taxes$3,023.51 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $3,023.51 | $15,117.55 | $30,235.10 | |||
| Net Cash Flow | $26,976.49 | $134,882.45 | $269,764.90 |