Property Info
- MLS TB8359176
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1296
- Foundation Slab
- Min Lease Slab
Interior Features
- Built-in Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate10.9 | Gross Yield12.2% | Annual Rent$216,000.00 | Property Taxes$22,832.80 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $216,000.00 $18,000.00 / mo | $1,080,000.00 $18,000.00 / mo | $2,160,000.00 $18,000.00 / mo | |||
| Estimated Expenses | $22,832.80 | $114,164.00 | $228,328.00 | |||
| Net Cash Flow | $193,167.20 | $965,836.00 | $1,931,672.00 |