Property Info
- MLS TB8322130
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1085
- Foundation Slab
- Min Lease Slab
Interior Features
- Other
Cash Flow
| Cap Rate7.1 | Gross Yield7.8% | Annual Rent$21,600.00 | Property Taxes$1,894.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $1,894.00 | $9,470.00 | $18,940.00 | |||
| Net Cash Flow | $19,706.00 | $98,530.00 | $197,060.00 |