Property Info
- MLS TB8457280
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2576
- Living Area (sqft) 1716
- Foundation Slab
- Min Lease Slab
Interior Features
- Ninguno
Cash Flow
| Cap Rate6.0 | Gross Yield7.7% | Annual Rent$30,000.00 | Property Taxes$6,528.77 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $6,528.77 | $32,643.85 | $65,287.70 | |||
| Net Cash Flow | $23,471.23 | $117,356.15 | $234,712.30 |