Property Info
- MLS TB8421343
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) 1058
- Living Area (sqft) 754
- Foundation Pillar/Post/Pier
- Min Lease Pillar/Post/Pier
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
Cash Flow
| Cap Rate5.9 | Gross Yield7.1% | Annual Rent$8,400.00 | Property Taxes$1,400.24 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $8,400.00 $700.00 / mo | $42,000.00 $700.00 / mo | $84,000.00 $700.00 / mo | |||
| Estimated Expenses | $1,400.24 | $7,001.20 | $14,002.40 | |||
| Net Cash Flow | $6,999.76 | $34,998.80 | $69,997.60 |