Property Info
- MLS TB8396708
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1200
- Foundation Slab
- Min Lease Slab
Interior Features
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Other
- Primary Bedroom Main Floor
- Thermostat
Cash Flow
| Cap Rate7.0 | Gross Yield8.2% | Annual Rent$28,260.00 | Property Taxes$3,991.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,260.00 $2,355.00 / mo | $141,300.00 $2,355.00 / mo | $282,600.00 $2,355.00 / mo | |||
| Estimated Expenses | $3,991.00 | $19,955.00 | $39,910.00 | |||
| Net Cash Flow | $24,269.00 | $121,345.00 | $242,690.00 |