Property Info
- MLS TB8416140
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1329
- Living Area (sqft) 1218
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Thermostat
Cash Flow
| Cap Rate4.4 | Gross Yield4.9% | Annual Rent$14,400.00 | Property Taxes$1,430.96 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,400.00 $1,200.00 / mo | $72,000.00 $1,200.00 / mo | $144,000.00 $1,200.00 / mo | |||
| Estimated Expenses | $1,430.96 | $7,154.80 | $14,309.60 | |||
| Net Cash Flow | $12,969.04 | $64,845.20 | $129,690.40 |