Property Info
- MLS TB8322946
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1380
- Foundation Block
- Min Lease Block
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
Cash Flow
| Cap Rate6.7 | Gross Yield7.9% | Annual Rent$22,380.00 | Property Taxes$3,415.33 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,380.00 $1,865.00 / mo | $111,900.00 $1,865.00 / mo | $223,800.00 $1,865.00 / mo | |||
| Estimated Expenses | $3,415.33 | $17,076.65 | $34,153.30 | |||
| Net Cash Flow | $18,964.67 | $94,823.35 | $189,646.70 |