Property Info
- MLS TB8450628
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1789
- Living Area (sqft) 1323
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Split Bedroom
Cash Flow
| Cap Rate9.7 | Gross Yield11.1% | Annual Rent$42,000.00 | Property Taxes$5,112.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $42,000.00 $3,500.00 / mo | $210,000.00 $3,500.00 / mo | $420,000.00 $3,500.00 / mo | |||
| Estimated Expenses | $5,112.00 | $25,560.00 | $51,120.00 | |||
| Net Cash Flow | $36,888.00 | $184,440.00 | $368,880.00 |