Property Info
- MLS TB8353556
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1454
- Foundation Block, Slab
- Min Lease Block, Slab
Interior Features
- Ceiling Fans(s)
- Open Floorplan
Cash Flow
| Cap Rate5.4 | Gross Yield7.3% | Annual Rent$21,600.00 | Property Taxes$5,550.29 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $5,550.29 | $27,751.45 | $55,502.90 | |||
| Net Cash Flow | $16,049.71 | $80,248.55 | $160,497.10 |