Property Info
- MLS TB8426758
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) 1310
- Living Area (sqft) 924
- Foundation Slab
- Min Lease Slab
Interior Features
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Thermostat
Cash Flow
| Cap Rate5.4 | Gross Yield6.1% | Annual Rent$17,640.00 | Property Taxes$2,081.06 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,640.00 $1,470.00 / mo | $88,200.00 $1,470.00 / mo | $176,400.00 $1,470.00 / mo | |||
| Estimated Expenses | $2,081.06 | $10,405.30 | $20,810.60 | |||
| Net Cash Flow | $15,558.94 | $77,794.70 | $155,589.40 |