Property Info
- MLS TB8457706
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1429
- Living Area (sqft) 1099
- Foundation Slab
- Min Lease -
Interior Features
- Other
Cash Flow
| Cap Rate5.3 | Gross Yield6.5% | Annual Rent$22,800.00 | Property Taxes$4,257.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $4,257.00 | $21,285.00 | $42,570.00 | |||
| Net Cash Flow | $18,543.00 | $92,715.00 | $185,430.00 |