Property Info
- MLS TB8336410
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1344
- Foundation Block
- Min Lease Block
Interior Features
- Ceiling Fans(s)
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate3.0 | Gross Yield3.9% | Annual Rent$15,000.00 | Property Taxes$3,337.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,000.00 $1,250.00 / mo | $75,000.00 $1,250.00 / mo | $150,000.00 $1,250.00 / mo | |||
| Estimated Expenses | $3,337.00 | $16,685.00 | $33,370.00 | |||
| Net Cash Flow | $11,663.00 | $58,315.00 | $116,630.00 |