Property Info
- MLS TB8409265
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1295
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Primary Bedroom Main Floor
- Thermostat
Cash Flow
| Cap Rate6.8 | Gross Yield8.1% | Annual Rent$28,500.00 | Property Taxes$4,641.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,500.00 $2,375.00 / mo | $142,500.00 $2,375.00 / mo | $285,000.00 $2,375.00 / mo | |||
| Estimated Expenses | $4,641.00 | $23,205.00 | $46,410.00 | |||
| Net Cash Flow | $23,859.00 | $119,295.00 | $238,590.00 |