Property Info
- MLS TB8329350
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1285
- Foundation Block
- Min Lease Block
Interior Features
- Ceiling Fans(s)
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate1.2 | Gross Yield1.6% | Annual Rent$6,000.00 | Property Taxes$1,526.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $6,000.00 $500.00 / mo | $30,000.00 $500.00 / mo | $60,000.00 $500.00 / mo | |||
| Estimated Expenses | $1,526.00 | $7,630.00 | $15,260.00 | |||
| Net Cash Flow | $4,474.00 | $22,370.00 | $44,740.00 |