Property Info
- MLS TB8403244
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1096
- Foundation Slab
- Min Lease Slab
Interior Features
- Built-in Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.3 | Gross Yield7.6% | Annual Rent$26,460.00 | Property Taxes$4,474.59 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,460.00 $2,205.00 / mo | $132,300.00 $2,205.00 / mo | $264,600.00 $2,205.00 / mo | |||
| Estimated Expenses | $4,474.59 | $22,372.95 | $44,745.90 | |||
| Net Cash Flow | $21,985.41 | $109,927.05 | $219,854.10 |