Property Info
- MLS TB8457741
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2557
- Living Area (sqft) 1999
- Foundation Slab
- Min Lease -
Interior Features
- Other
Cash Flow
| Cap Rate3.9 | Gross Yield5.6% | Annual Rent$26,400.00 | Property Taxes$7,878.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $7,878.00 | $39,390.00 | $78,780.00 | |||
| Net Cash Flow | $18,522.00 | $92,610.00 | $185,220.00 |