Property Info
- MLS TB8380384
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1350
- Foundation Block
- Min Lease Block
Interior Features
- Ceiling Fans(s)
- Open Floorplan
Cash Flow
| Cap Rate4.6 | Gross Yield5.6% | Annual Rent$22,200.00 | Property Taxes$3,994.06 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,200.00 $1,850.00 / mo | $111,000.00 $1,850.00 / mo | $222,000.00 $1,850.00 / mo | |||
| Estimated Expenses | $3,994.06 | $19,970.30 | $39,940.60 | |||
| Net Cash Flow | $18,205.94 | $91,029.70 | $182,059.40 |