Property Info
- MLS TB8385335
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 1131
- Foundation Slab
- Min Lease Slab
Interior Features
- Other
Cash Flow
| Cap Rate5.8 | Gross Yield7% | Annual Rent$22,800.00 | Property Taxes$4,030.17 | 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 | $4,030.17 | $20,150.85 | $40,301.70 | |||
| Net Cash Flow | $18,769.83 | $93,849.15 | $187,698.30 |