Property Info
- MLS TB8419033
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2032
- Living Area (sqft) 2032
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate0.9 | Gross Yield2.2% | Annual Rent$21,600.00 | Property Taxes$12,793.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $12,793.00 | $63,965.00 | $127,930.00 | |||
| Net Cash Flow | $8,807.00 | $44,035.00 | $88,070.00 |