Property Info
- MLS TB8317931
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1152
- Foundation Pillar/Post/Pier
- Min Lease Pillar/Post/Pier
Interior Features
- Thermostat
Cash Flow
| Cap Rate8.9 | Gross Yield9.8% | Annual Rent$19,200.00 | Property Taxes$1,761.00 | 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 | $1,761.00 | $8,805.00 | $17,610.00 | |||
| Net Cash Flow | $17,439.00 | $87,195.00 | $174,390.00 |