Property Info
- MLS TB8347115
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1050
- Foundation Slab
- Min Lease Slab
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Wood Cabinets
Cash Flow
| Cap Rate5.0 | Gross Yield5.9% | Annual Rent$16,200.00 | Property Taxes$2,401.51 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,200.00 $1,350.00 / mo | $81,000.00 $1,350.00 / mo | $162,000.00 $1,350.00 / mo | |||
| Estimated Expenses | $2,401.51 | $12,007.55 | $24,015.10 | |||
| Net Cash Flow | $13,798.49 | $68,992.45 | $137,984.90 |