Property Info
- MLS TB8311912
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1128
- Foundation Other
- Min Lease Other
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Thermostat
Cash Flow
| Cap Rate6.9 | Gross Yield7.6% | Annual Rent$24,000.00 | Property Taxes$2,239.75 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $2,239.75 | $11,198.75 | $22,397.50 | |||
| Net Cash Flow | $21,760.25 | $108,801.25 | $217,602.50 |