Property Info
- MLS TB8420748
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1384
- Living Area (sqft) 1288
- Foundation Slab
- Min Lease Slab
Interior Features
- Kitchen/Family Room Combo
- Split Bedroom
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate6.4 | Gross Yield8% | Annual Rent$36,000.00 | Property Taxes$7,044.79 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
| Estimated Expenses | $7,044.79 | $35,223.95 | $70,447.90 | |||
| Net Cash Flow | $28,955.21 | $144,776.05 | $289,552.10 |