Property Info
- MLS TB8441523
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1771
- Living Area (sqft) 1771
- Foundation Slab
- Min Lease Slab
Interior Features
- Kitchen/Family Room Combo
Cash Flow
| Cap Rate5.8 | Gross Yield7.4% | Annual Rent$21,600.00 | Property Taxes$4,757.91 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $4,757.91 | $23,789.55 | $47,579.10 | |||
| Net Cash Flow | $16,842.09 | $84,210.45 | $168,420.90 |