Property Info
- MLS TB8340498
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1246
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
Interior Features
- Ceiling Fans(s)
- Thermostat
Cash Flow
| Cap Rate1.7 | Gross Yield2.6% | Annual Rent$14,400.00 | Property Taxes$4,914.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,400.00 $1,200.00 / mo | $72,000.00 $1,200.00 / mo | $144,000.00 $1,200.00 / mo | |||
| Estimated Expenses | $4,914.00 | $24,570.00 | $49,140.00 | |||
| Net Cash Flow | $9,486.00 | $47,430.00 | $94,860.00 |