Property Info
- MLS TB8322584
- Unit No -
- Bedrooms 4
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 922
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate8.3 | Gross Yield9.2% | Annual Rent$25,200.00 | Property Taxes$2,467.19 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $2,467.19 | $12,335.95 | $24,671.90 | |||
| Net Cash Flow | $22,732.81 | $113,664.05 | $227,328.10 |