Property Info
- MLS TB8326700
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1058
- Foundation Block, Slab
- Min Lease Block, Slab
Interior Features
- Stone Counters
Cash Flow
| Cap Rate6.4 | Gross Yield7% | Annual Rent$30,000.00 | Property Taxes$2,342.56 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $2,342.56 | $11,712.80 | $23,425.60 | |||
| Net Cash Flow | $27,657.44 | $138,287.20 | $276,574.40 |