Property Info
- MLS TB8470489
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1416
- Living Area (sqft) 1416
- Foundation Block, Concrete Perimeter
- Min Lease Block, Concrete Perimeter
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate7.1 | Gross Yield8.7% | Annual Rent$23,400.00 | Property Taxes$4,099.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,400.00 $1,950.00 / mo | $117,000.00 $1,950.00 / mo | $234,000.00 $1,950.00 / mo | |||
| Estimated Expenses | $4,099.00 | $20,495.00 | $40,990.00 | |||
| Net Cash Flow | $19,301.00 | $96,505.00 | $193,010.00 |