Property Info
- MLS TB8453089
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) 1030
- Living Area (sqft) 1030
- Foundation Block
- Min Lease Block
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate7.1 | Gross Yield8.4% | Annual Rent$25,200.00 | Property Taxes$3,836.13 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $3,836.13 | $19,180.65 | $38,361.30 | |||
| Net Cash Flow | $21,363.87 | $106,819.35 | $213,638.70 |