Property Info
- MLS TB8406339
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1547
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate18.4 | Gross Yield21.6% | Annual Rent$21,600.00 | Property Taxes$3,163.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $3,163.00 | $15,815.00 | $31,630.00 | |||
| Net Cash Flow | $18,437.00 | $92,185.00 | $184,370.00 |