Property Info
- MLS TB8405657
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 878
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
Interior Features
- Ninguno
Cash Flow
| Cap Rate10.9 | Gross Yield11.8% | Annual Rent$27,552.00 | Property Taxes$1,964.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,552.00 $2,296.00 / mo | $137,760.00 $2,296.00 / mo | $275,520.00 $2,296.00 / mo | |||
| Estimated Expenses | $1,964.00 | $9,820.00 | $19,640.00 | |||
| Net Cash Flow | $25,588.00 | $127,940.00 | $255,880.00 |