Property Info
- MLS TB8384616
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1098
- Foundation Other, Slab
- Min Lease Other, Slab
Interior Features
- Other
Cash Flow
| Cap Rate6.1 | Gross Yield7% | Annual Rent$22,800.00 | Property Taxes$2,976.72 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $2,976.72 | $14,883.60 | $29,767.20 | |||
| Net Cash Flow | $19,823.28 | $99,116.40 | $198,232.80 |