Property Info
- MLS TB8446153
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1520
- Living Area (sqft) 1244
- Foundation Slab
- Min Lease Slab
Interior Features
- Window Treatments
Cash Flow
| Cap Rate9.1 | Gross Yield10% | Annual Rent$23,940.00 | Property Taxes$2,230.38 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,940.00 $1,995.00 / mo | $119,700.00 $1,995.00 / mo | $239,400.00 $1,995.00 / mo | |||
| Estimated Expenses | $2,230.38 | $11,151.90 | $22,303.80 | |||
| Net Cash Flow | $21,709.62 | $108,548.10 | $217,096.20 |