Property Info
- MLS TB8444003
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) 1434
- Living Area (sqft) 973
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate10.0 | Gross Yield10.9% | Annual Rent$24,000.00 | Property Taxes$2,068.11 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $2,068.11 | $10,340.55 | $20,681.10 | |||
| Net Cash Flow | $21,931.89 | $109,659.45 | $219,318.90 |