Property Info
- MLS TB8324443
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 700
- Foundation Slab
- Min Lease Slab
Interior Features
- Ninguno
Cash Flow
| Cap Rate6.4 | Gross Yield7.7% | Annual Rent$18,000.00 | Property Taxes$3,049.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $3,049.00 | $15,245.00 | $30,490.00 | |||
| Net Cash Flow | $14,951.00 | $74,755.00 | $149,510.00 |