Property Info
- MLS TB8409028
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1974
- Living Area (sqft) 1018
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
Cash Flow
Cap Rate7.6 | Gross Yield9.4% | Annual Rent$31,800.00 | Property Taxes$5,934.65 | Operating Expenses0 |
Year 1 | Year 5 | Year 10 | ||||
Expected Rent | $31,800.00 $2,650.00 / mo | $159,000.00 $2,650.00 / mo | $318,000.00 $2,650.00 / mo | |||
Estimated Expenses | $5,934.65 | $29,673.25 | $59,346.50 | |||
Net Cash Flow | $25,865.35 | $129,326.75 | $258,653.50 |