Property Info
- MLS TB8357577
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 818
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate5.8 | Gross Yield7% | Annual Rent$19,200.00 | Property Taxes$3,183.36 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $3,183.36 | $15,916.80 | $31,833.60 | |||
| Net Cash Flow | $16,016.64 | $80,083.20 | $160,166.40 |