Property Info
- MLS TB8387967
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1318
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate7.8 | Gross Yield9% | Annual Rent$25,140.00 | Property Taxes$3,241.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,140.00 $2,095.00 / mo | $125,700.00 $2,095.00 / mo | $251,400.00 $2,095.00 / mo | |||
| Estimated Expenses | $3,241.00 | $16,205.00 | $32,410.00 | |||
| Net Cash Flow | $21,899.00 | $109,495.00 | $218,990.00 |