Property Info
- MLS TB8369273
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1468
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.9 | Gross Yield8% | Annual Rent$28,800.00 | Property Taxes$3,931.03 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $3,931.03 | $19,655.15 | $39,310.30 | |||
| Net Cash Flow | $24,868.97 | $124,344.85 | $248,689.70 |