Property Info
- MLS TB8312905
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1370
- Foundation Slab
- Min Lease Slab
Interior Features
- Open Floorplan
- Split Bedroom
Cash Flow
| Cap Rate6.1 | Gross Yield7.4% | Annual Rent$19,200.00 | Property Taxes$3,377.95 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $3,377.95 | $16,889.75 | $33,779.50 | |||
| Net Cash Flow | $15,822.05 | $79,110.25 | $158,220.50 |