Property Info
- MLS TB8371037
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1760
- Foundation Slab
- Min Lease -
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate0.9 | Gross Yield2.3% | Annual Rent$13,380.00 | Property Taxes$8,007.49 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $13,380.00 $1,115.00 / mo | $66,900.00 $1,115.00 / mo | $133,800.00 $1,115.00 / mo | |||
| Estimated Expenses | $8,007.49 | $40,037.45 | $80,074.90 | |||
| Net Cash Flow | $5,372.51 | $26,862.55 | $53,725.10 |