Property Info
- MLS TB8438570
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1636
- Living Area (sqft) 1324
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Primary Bedroom Main Floor
- Thermostat
Cash Flow
| Cap Rate8.5 | Gross Yield10.2% | Annual Rent$40,800.00 | Property Taxes$6,926.41 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $40,800.00 $3,400.00 / mo | $204,000.00 $3,400.00 / mo | $408,000.00 $3,400.00 / mo | |||
| Estimated Expenses | $6,926.41 | $34,632.05 | $69,264.10 | |||
| Net Cash Flow | $33,873.59 | $169,367.95 | $338,735.90 |