Property Info
- MLS TB8343797
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 907
- Foundation Slab
- Min Lease Slab
Interior Features
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate6.6 | Gross Yield7.8% | Annual Rent$25,800.00 | Property Taxes$3,993.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,800.00 $2,150.00 / mo | $129,000.00 $2,150.00 / mo | $258,000.00 $2,150.00 / mo | |||
| Estimated Expenses | $3,993.00 | $19,965.00 | $39,930.00 | |||
| Net Cash Flow | $21,807.00 | $109,035.00 | $218,070.00 |