Property Info
- MLS TB8474968
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1398
- Living Area (sqft) 1242
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate8.2 | Gross Yield8.6% | Annual Rent$21,600.00 | Property Taxes$1,200.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $1,200.00 | $6,000.00 | $12,000.00 | |||
| Net Cash Flow | $20,400.00 | $102,000.00 | $204,000.00 |