Property Info
- MLS TB8420543
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1402
- Living Area (sqft) 988
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Open Floorplan
Cash Flow
| Cap Rate7.3 | Gross Yield8.7% | Annual Rent$20,400.00 | Property Taxes$3,149.31 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $3,149.31 | $15,746.55 | $31,493.10 | |||
| Net Cash Flow | $17,250.69 | $86,253.45 | $172,506.90 |