Property Info
- MLS TB8330521
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 840
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.0 | Gross Yield6.9% | Annual Rent$21,600.00 | Property Taxes$2,645.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $2,645.00 | $13,225.00 | $26,450.00 | |||
| Net Cash Flow | $18,955.00 | $94,775.00 | $189,550.00 |