Property Info
- MLS TB8330815
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 1126
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
Cash Flow
Cap Rate6.1 | Gross Yield7.3% | Annual Rent$25,200.00 | Property Taxes$3,869.55 | 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 | $3,869.55 | $19,347.75 | $38,695.50 | |||
Net Cash Flow | $21,330.45 | $106,652.25 | $213,304.50 |