Property Info
- MLS TB8413512
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 992
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Primary Bedroom Main Floor
- Thermostat
Cash Flow
| Cap Rate12.0 | Gross Yield13.2% | Annual Rent$39,600.00 | Property Taxes$3,723.29 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $39,600.00 $3,300.00 / mo | $198,000.00 $3,300.00 / mo | $396,000.00 $3,300.00 / mo | |||
| Estimated Expenses | $3,723.29 | $18,616.45 | $37,232.90 | |||
| Net Cash Flow | $35,876.71 | $179,383.55 | $358,767.10 |