Property Info
- MLS TB8470314
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1400
- Living Area (sqft) 1194
- Foundation Block
- Min Lease Block
Interior Features
- Ceiling Fans(s)
- High Ceilings
Cash Flow
| Cap Rate6.3 | Gross Yield7.6% | Annual Rent$23,940.00 | Property Taxes$4,117.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,940.00 $1,995.00 / mo | $119,700.00 $1,995.00 / mo | $239,400.00 $1,995.00 / mo | |||
| Estimated Expenses | $4,117.00 | $20,585.00 | $41,170.00 | |||
| Net Cash Flow | $19,823.00 | $99,115.00 | $198,230.00 |