Property Info
- MLS TB8387963
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1295
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate7.6 | Gross Yield8.8% | Annual Rent$24,744.00 | Property Taxes$3,603.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,744.00 $2,062.00 / mo | $123,720.00 $2,062.00 / mo | $247,440.00 $2,062.00 / mo | |||
| Estimated Expenses | $3,603.00 | $18,015.00 | $36,030.00 | |||
| Net Cash Flow | $21,141.00 | $105,705.00 | $211,410.00 |