Property Info
- MLS TB8382033
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1270
- Foundation Block
- Min Lease Block
Interior Features
- Accessibility Features
Cash Flow
| Cap Rate6.2 | Gross Yield6.9% | Annual Rent$21,600.00 | Property Taxes$2,050.99 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $2,050.99 | $10,254.95 | $20,509.90 | |||
| Net Cash Flow | $19,549.01 | $97,745.05 | $195,490.10 |
