Property Info
- MLS TB8320106
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1317
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate9.3 | Gross Yield10.3% | Annual Rent$30,000.00 | Property Taxes$2,975.46 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $2,975.46 | $14,877.30 | $29,754.60 | |||
| Net Cash Flow | $27,024.54 | $135,122.70 | $270,245.40 |