Property Info
- MLS TB8321374
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1146
- Foundation Block
- Min Lease Block
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate8.0 | Gross Yield9.3% | Annual Rent$31,200.00 | Property Taxes$4,105.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,200.00 $2,600.00 / mo | $156,000.00 $2,600.00 / mo | $312,000.00 $2,600.00 / mo | |||
| Estimated Expenses | $4,105.00 | $20,525.00 | $41,050.00 | |||
| Net Cash Flow | $27,095.00 | $135,475.00 | $270,950.00 |