Property Info
- MLS TB8338805
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1430
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate5.9 | Gross Yield7.2% | Annual Rent$28,800.00 | Property Taxes$5,066.81 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $5,066.81 | $25,334.05 | $50,668.10 | |||
| Net Cash Flow | $23,733.19 | $118,665.95 | $237,331.90 |