Property Info
- MLS TB8307522
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 782
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate4.0 | Gross Yield4.9% | Annual Rent$13,932.00 | Property Taxes$2,697.92 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $13,932.00 $1,161.00 / mo | $69,660.00 $1,161.00 / mo | $139,320.00 $1,161.00 / mo | |||
| Estimated Expenses | $2,697.92 | $13,489.60 | $26,979.20 | |||
| Net Cash Flow | $11,234.08 | $56,170.40 | $112,340.80 |