Property Info
- MLS TB8328332
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1440
- Foundation Stem Wall
- Min Lease Stem Wall
Interior Features
- Kitchen/Family Room Combo
- Split Bedroom
Cash Flow
| Cap Rate3.2 | Gross Yield3.6% | Annual Rent$43,200.00 | Property Taxes$4,373.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $43,200.00 $3,600.00 / mo | $216,000.00 $3,600.00 / mo | $432,000.00 $3,600.00 / mo | |||
| Estimated Expenses | $4,373.00 | $21,865.00 | $43,730.00 | |||
| Net Cash Flow | $38,827.00 | $194,135.00 | $388,270.00 |