Property Info
- MLS TB8306682
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 1092
- Foundation Pillar/Post/Pier
- Min Lease Pillar/Post/Pier
Interior Features
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate4.4 | Gross Yield5.3% | Annual Rent$16,800.00 | Property Taxes$2,632.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $2,632.00 | $13,160.00 | $26,320.00 | |||
| Net Cash Flow | $14,168.00 | $70,840.00 | $141,680.00 |