Property Info
- MLS TB8459433
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1957
- Living Area (sqft) 1427
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.7 | Gross Yield7.7% | Annual Rent$23,244.00 | Property Taxes$3,046.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,244.00 $1,937.00 / mo | $116,220.00 $1,937.00 / mo | $232,440.00 $1,937.00 / mo | |||
| Estimated Expenses | $3,046.00 | $15,230.00 | $30,460.00 | |||
| Net Cash Flow | $20,198.00 | $100,990.00 | $201,980.00 |