Property Info
- MLS TB8468297
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1320
- Living Area (sqft) 1320
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- L Dining
- Living Room/Dining Room Combo
- Split Bedroom
Cash Flow
| Cap Rate6.2 | Gross Yield7.3% | Annual Rent$24,000.00 | Property Taxes$3,716.04 | 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 | $3,716.04 | $18,580.20 | $37,160.40 | |||
| Net Cash Flow | $20,283.96 | $101,419.80 | $202,839.60 |