Property Info
- MLS TB8303409
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 914
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate7.5 | Gross Yield8.2% | Annual Rent$20,400.00 | Property Taxes$1,726.00 | 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 | $1,726.00 | $8,630.00 | $17,260.00 | |||
| Net Cash Flow | $18,674.00 | $93,370.00 | $186,740.00 |