Property Info
- MLS TB8459003
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1496
- Living Area (sqft) 1202
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.7 | Gross Yield7.9% | Annual Rent$24,000.00 | Property Taxes$3,517.31 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $3,517.31 | $17,586.55 | $35,173.10 | |||
| Net Cash Flow | $20,482.69 | $102,413.45 | $204,826.90 |