Property Info
- MLS TB8317592
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1543
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate2.7 | Gross Yield4.2% | Annual Rent$19,800.00 | Property Taxes$6,882.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,800.00 $1,650.00 / mo | $99,000.00 $1,650.00 / mo | $198,000.00 $1,650.00 / mo | |||
| Estimated Expenses | $6,882.00 | $34,410.00 | $68,820.00 | |||
| Net Cash Flow | $12,918.00 | $64,590.00 | $129,180.00 |