Property Info
- MLS TB8375723
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1920
- Foundation Slab
- Min Lease Slab
Interior Features
- High Ceilings
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.7 | Gross Yield7.9% | Annual Rent$31,200.00 | Property Taxes$4,653.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,200.00 $2,600.00 / mo | $156,000.00 $2,600.00 / mo | $312,000.00 $2,600.00 / mo | |||
| Estimated Expenses | $4,653.00 | $23,265.00 | $46,530.00 | |||
| Net Cash Flow | $26,547.00 | $132,735.00 | $265,470.00 |