Property Info
- MLS TB8387315
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1724
- Foundation Slab
- Min Lease Slab
Interior Features
- Solid Surface Counters
- Solid Wood Cabinets
Cash Flow
| Cap Rate2.4 | Gross Yield3.4% | Annual Rent$12,000.00 | Property Taxes$3,489.35 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,000.00 $1,000.00 / mo | $60,000.00 $1,000.00 / mo | $120,000.00 $1,000.00 / mo | |||
| Estimated Expenses | $3,489.35 | $17,446.75 | $34,893.50 | |||
| Net Cash Flow | $8,510.65 | $42,553.25 | $85,106.50 |