Property Info
- MLS TB8306112
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1285
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate4.1 | Gross Yield5% | Annual Rent$19,800.00 | Property Taxes$3,456.72 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,800.00 $1,650.00 / mo | $99,000.00 $1,650.00 / mo | $198,000.00 $1,650.00 / mo | |||
| Estimated Expenses | $3,456.72 | $17,283.60 | $34,567.20 | |||
| Net Cash Flow | $16,343.28 | $81,716.40 | $163,432.80 |