Property Info
- MLS TB8403598
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1584
- Foundation Slab
- Min Lease -
Interior Features
- Thermostat
Cash Flow
| Cap Rate6.4 | Gross Yield7.4% | Annual Rent$31,200.00 | Property Taxes$4,084.92 | 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 | $4,084.92 | $20,424.60 | $40,849.20 | |||
| Net Cash Flow | $27,115.08 | $135,575.40 | $271,150.80 |