Property Info
- MLS TB8409326
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1320
- Living Area (sqft) 1120
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.9 | Gross Yield7.9% | Annual Rent$30,000.00 | Property Taxes$3,727.27 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $3,727.27 | $18,636.35 | $37,272.70 | |||
| Net Cash Flow | $26,272.73 | $131,363.65 | $262,727.30 |