Property Info
- MLS TB8449795
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) 950
- Living Area (sqft) 950
- Foundation Slab
- Min Lease Slab
Interior Features
- Primary Bedroom Main Floor
- Thermostat
Cash Flow
| Cap Rate7.1 | Gross Yield8.5% | Annual Rent$28,200.00 | Property Taxes$4,663.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,200.00 $2,350.00 / mo | $141,000.00 $2,350.00 / mo | $282,000.00 $2,350.00 / mo | |||
| Estimated Expenses | $4,663.00 | $23,315.00 | $46,630.00 | |||
| Net Cash Flow | $23,537.00 | $117,685.00 | $235,370.00 |