Property Info
- MLS TB8454946
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) 1235
- Living Area (sqft) 1070
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Solid Wood Cabinets
Cash Flow
| Cap Rate6.5 | Gross Yield7.4% | Annual Rent$17,748.00 | Property Taxes$2,198.08 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,748.00 $1,479.00 / mo | $88,740.00 $1,479.00 / mo | $177,480.00 $1,479.00 / mo | |||
| Estimated Expenses | $2,198.08 | $10,990.40 | $21,980.80 | |||
| Net Cash Flow | $15,549.92 | $77,749.60 | $155,499.20 |