Property Info
- MLS TB8355828
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1247
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Primary Bedroom Main Floor
- Split Bedroom
- Thermostat
Cash Flow
| Cap Rate9.4 | Gross Yield10.8% | Annual Rent$45,000.00 | Property Taxes$5,802.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $45,000.00 $3,750.00 / mo | $225,000.00 $3,750.00 / mo | $450,000.00 $3,750.00 / mo | |||
| Estimated Expenses | $5,802.00 | $29,010.00 | $58,020.00 | |||
| Net Cash Flow | $39,198.00 | $195,990.00 | $391,980.00 |