Property Info
- MLS TB8427337
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1706
- Living Area (sqft) 1391
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Primary Bedroom Main Floor
- Split Bedroom
Cash Flow
| Cap Rate5.6 | Gross Yield6.4% | Annual Rent$20,400.00 | Property Taxes$2,540.77 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $2,540.77 | $12,703.85 | $25,407.70 | |||
| Net Cash Flow | $17,859.23 | $89,296.15 | $178,592.30 |