Property Info
- MLS TB8403196
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1591
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate4.3 | Gross Yield5.7% | Annual Rent$22,800.00 | Property Taxes$5,577.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $5,577.00 | $27,885.00 | $55,770.00 | |||
| Net Cash Flow | $17,223.00 | $86,115.00 | $172,230.00 |