Property Info
- MLS TB8425671
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 500
- Living Area (sqft) 1312
- Foundation Block
- Min Lease Block
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
Cash Flow
| Cap Rate3.3 | Gross Yield3.5% | Annual Rent$22,800.00 | Property Taxes$1,444.90 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $1,444.90 | $7,224.50 | $14,449.00 | |||
| Net Cash Flow | $21,355.10 | $106,775.50 | $213,551.00 |