Property Info
- MLS TB8385438
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 588
- Foundation Slab
- Min Lease Slab
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Open Floorplan
- Solid Wood Cabinets
Cash Flow
| Cap Rate11.1 | Gross Yield12% | Annual Rent$25,200.00 | Property Taxes$1,904.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $1,904.00 | $9,520.00 | $19,040.00 | |||
| Net Cash Flow | $23,296.00 | $116,480.00 | $232,960.00 |
