Property Info
- MLS TB8447542
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1404
- Living Area (sqft) 1332
- Foundation Slab
- Min Lease -
Interior Features
- Ceiling Fans(s)
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate8.0 | Gross Yield9.4% | Annual Rent$19,800.00 | Property Taxes$3,017.79 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,800.00 $1,650.00 / mo | $99,000.00 $1,650.00 / mo | $198,000.00 $1,650.00 / mo | |||
| Estimated Expenses | $3,017.79 | $15,088.95 | $30,177.90 | |||
| Net Cash Flow | $16,782.21 | $83,911.05 | $167,822.10 |