Property Info
- MLS TB8385422
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1169
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Window Treatments
Cash Flow
| Cap Rate1.5 | Gross Yield2.3% | Annual Rent$18,000.00 | Property Taxes$5,758.99 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $5,758.99 | $28,794.95 | $57,589.90 | |||
| Net Cash Flow | $12,241.01 | $61,205.05 | $122,410.10 |