Property Info
- MLS TB8418549
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 864
- Living Area (sqft) 864
- Foundation Slab
- Min Lease Slab
Interior Features
- Thermostat
Cash Flow
| Cap Rate6.5 | Gross Yield7.7% | Annual Rent$9,600.00 | Property Taxes$1,428.55 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $9,600.00 $800.00 / mo | $48,000.00 $800.00 / mo | $96,000.00 $800.00 / mo | |||
| Estimated Expenses | $1,428.55 | $7,142.75 | $14,285.50 | |||
| Net Cash Flow | $8,171.45 | $40,857.25 | $81,714.50 |