Property Info
- MLS TB8464782
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1684
- Living Area (sqft) 1116
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate2.1 | Gross Yield3.5% | Annual Rent$11,700.00 | Property Taxes$4,695.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $11,700.00 $975.00 / mo | $58,500.00 $975.00 / mo | $117,000.00 $975.00 / mo | |||
| Estimated Expenses | $4,695.00 | $23,475.00 | $46,950.00 | |||
| Net Cash Flow | $7,005.00 | $35,025.00 | $70,050.00 |