Property Info
- MLS TB8380123
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 888
- Foundation Slab
- Min Lease Slab
Interior Features
- Other
Cash Flow
| Cap Rate8.1 | Gross Yield8.7% | Annual Rent$25,200.00 | Property Taxes$1,653.53 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $1,653.53 | $8,267.65 | $16,535.30 | |||
| Net Cash Flow | $23,546.47 | $117,732.35 | $235,464.70 |