Property Info
- MLS TB8304581
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1200
- Foundation Block
- Min Lease -
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.8 | Gross Yield7.8% | Annual Rent$30,000.00 | Property Taxes$3,809.00 | 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 | $3,809.00 | $19,045.00 | $38,090.00 | |||
| Net Cash Flow | $26,191.00 | $130,955.00 | $261,910.00 |