Property Info
- MLS TB8355588
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1155
- Foundation Slab
- Min Lease Slab
Interior Features
- Chair Rail
- Stone Counters
- Thermostat
Cash Flow
| Cap Rate8.5 | Gross Yield9.6% | Annual Rent$28,800.00 | Property Taxes$3,152.00 | 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 | $3,152.00 | $15,760.00 | $31,520.00 | |||
| Net Cash Flow | $25,648.00 | $128,240.00 | $256,480.00 |