Property Info
- MLS TB8323646
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 988
- Foundation Slab
- Min Lease Slab
Interior Features
- Kitchen/Family Room Combo
- Other
- Thermostat
Cash Flow
| Cap Rate4.4 | Gross Yield5.7% | Annual Rent$16,800.00 | Property Taxes$3,725.17 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $3,725.17 | $18,625.85 | $37,251.70 | |||
| Net Cash Flow | $13,074.83 | $65,374.15 | $130,748.30 |