Property Info
- MLS TB8325923
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 984
- Foundation Slab
- Min Lease Slab
Interior Features
- Kitchen/Family Room Combo
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate-0.8 | Gross Yield0.1% | Annual Rent$180.00 | Property Taxes$2,428.81 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $180.00 $15.00 / mo | $900.00 $15.00 / mo | $1,800.00 $15.00 / mo | |||
| Estimated Expenses | $2,428.81 | $12,144.05 | $24,288.10 | |||
| Net Cash Flow | -$2,248.81 | -$11,244.05 | -$22,488.10 |