Property Info
- MLS TB8359287
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 954
- Foundation Other
- Min Lease -
Interior Features
- Eat-in Kitchen
Cash Flow
| Cap Rate7.7 | Gross Yield9.3% | Annual Rent$26,580.00 | Property Taxes$4,461.18 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,580.00 $2,215.00 / mo | $132,900.00 $2,215.00 / mo | $265,800.00 $2,215.00 / mo | |||
| Estimated Expenses | $4,461.18 | $22,305.90 | $44,611.80 | |||
| Net Cash Flow | $22,118.82 | $110,594.10 | $221,188.20 |