Property Info
- MLS TB8395296
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1180
- Foundation Block
- Min Lease Block
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Primary Bedroom Main Floor
- Split Bedroom
- Window Treatments
Cash Flow
| Cap Rate6.2 | Gross Yield7.4% | Annual Rent$31,200.00 | Property Taxes$5,163.41 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,200.00 $2,600.00 / mo | $156,000.00 $2,600.00 / mo | $312,000.00 $2,600.00 / mo | |||
| Estimated Expenses | $5,163.41 | $25,817.05 | $51,634.10 | |||
| Net Cash Flow | $26,036.59 | $130,182.95 | $260,365.90 |