Property Info
- MLS TB8421106
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2014
- Living Area (sqft) 1422
- Foundation Block
- Min Lease Block
Interior Features
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate0.9 | Gross Yield2.2% | Annual Rent$9,600.00 | Property Taxes$5,386.40 | 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 | $5,386.40 | $26,932.00 | $53,864.00 | |||
| Net Cash Flow | $4,213.60 | $21,068.00 | $42,136.00 |