Property Info
- MLS TB8358613
- Unit No -
- Bedrooms 3
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 1017
- Foundation Slab
- Min Lease -
Interior Features
- Other
Cash Flow
| Cap Rate7.8 | Gross Yield8.8% | Annual Rent$27,600.00 | Property Taxes$2,902.80 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,600.00 $2,300.00 / mo | $138,000.00 $2,300.00 / mo | $276,000.00 $2,300.00 / mo | |||
| Estimated Expenses | $2,902.80 | $14,514.00 | $29,028.00 | |||
| Net Cash Flow | $24,697.20 | $123,486.00 | $246,972.00 |