Property Info
- MLS TB8329036
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 1040
- Foundation Block
- Min Lease Block
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate8.3 | Gross Yield9.2% | Annual Rent$18,000.00 | Property Taxes$1,791.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $1,791.00 | $8,955.00 | $17,910.00 | |||
| Net Cash Flow | $16,209.00 | $81,045.00 | $162,090.00 |