Property Info
- MLS TB8328611
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1608
- Foundation Slab
- Min Lease Slab
Interior Features
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.7 | Gross Yield7.9% | Annual Rent$25,200.00 | Property Taxes$3,625.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $3,625.00 | $18,125.00 | $36,250.00 | |||
| Net Cash Flow | $21,575.00 | $107,875.00 | $215,750.00 |