Property Info
- MLS TB8393097
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) 1098
- Living Area (sqft) 798
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Open Floorplan
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate6.9 | Gross Yield8.2% | Annual Rent$20,400.00 | Property Taxes$3,164.07 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $3,164.07 | $15,820.35 | $31,640.70 | |||
| Net Cash Flow | $17,235.93 | $86,179.65 | $172,359.30 |