Property Info
- MLS TB8361253
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 768
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate11.4 | Gross Yield12.3% | Annual Rent$25,764.00 | Property Taxes$1,787.96 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,764.00 $2,147.00 / mo | $128,820.00 $2,147.00 / mo | $257,640.00 $2,147.00 / mo | |||
| Estimated Expenses | $1,787.96 | $8,939.80 | $17,879.60 | |||
| Net Cash Flow | $23,976.04 | $119,880.20 | $239,760.40 |