Property Info
- MLS TB8381844
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1544
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Split Bedroom
- Stone Counters
Cash Flow
| Cap Rate2.3 | Gross Yield3.3% | Annual Rent$12,000.00 | Property Taxes$3,522.61 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,000.00 $1,000.00 / mo | $60,000.00 $1,000.00 / mo | $120,000.00 $1,000.00 / mo | |||
| Estimated Expenses | $3,522.61 | $17,613.05 | $35,226.10 | |||
| Net Cash Flow | $8,477.39 | $42,386.95 | $84,773.90 |