Property Info
- MLS TB8331208
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1170
- Foundation Slab
- Min Lease Slab
Interior Features
- Thermostat
Cash Flow
| Cap Rate7.3 | Gross Yield8.4% | Annual Rent$25,140.00 | Property Taxes$3,329.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,140.00 $2,095.00 / mo | $125,700.00 $2,095.00 / mo | $251,400.00 $2,095.00 / mo | |||
| Estimated Expenses | $3,329.00 | $16,645.00 | $33,290.00 | |||
| Net Cash Flow | $21,811.00 | $109,055.00 | $218,110.00 |