Property Info
- MLS TB8325630
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1931
- Foundation Block
- Min Lease Block
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Open Floorplan
Cash Flow
| Cap Rate9.3 | Gross Yield10.3% | Annual Rent$24,000.00 | Property Taxes$2,156.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $2,156.00 | $10,780.00 | $21,560.00 | |||
| Net Cash Flow | $21,844.00 | $109,220.00 | $218,440.00 |