Property Info
- MLS TB8462909
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1779
- Living Area (sqft) 1410
- Foundation Slab
- Min Lease Slab
Interior Features
- Kitchen/Family Room Combo
- PrimaryBedroom Upstairs
Cash Flow
| Cap Rate5.6 | Gross Yield7.8% | Annual Rent$17,640.00 | Property Taxes$5,021.63 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,640.00 $1,470.00 / mo | $88,200.00 $1,470.00 / mo | $176,400.00 $1,470.00 / mo | |||
| Estimated Expenses | $5,021.63 | $25,108.15 | $50,216.30 | |||
| Net Cash Flow | $12,618.37 | $63,091.85 | $126,183.70 |