Property Info
- MLS TB8408717
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1284
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Other
- Thermostat
Cash Flow
| Cap Rate3.1 | Gross Yield4.2% | Annual Rent$15,600.00 | Property Taxes$4,076.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,600.00 $1,300.00 / mo | $78,000.00 $1,300.00 / mo | $156,000.00 $1,300.00 / mo | |||
| Estimated Expenses | $4,076.00 | $20,380.00 | $40,760.00 | |||
| Net Cash Flow | $11,524.00 | $57,620.00 | $115,240.00 |