Property Info
- MLS TB8308206
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1326
- Foundation Block, Concrete Perimeter
- Min Lease Block, Concrete Perimeter
Interior Features
- Open Floorplan
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.0 | Gross Yield7.9% | Annual Rent$21,600.00 | Property Taxes$2,381.89 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $2,381.89 | $11,909.45 | $23,818.90 | |||
| Net Cash Flow | $19,218.11 | $96,090.55 | $192,181.10 |