Property Info
- MLS TB8479977
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1537
- Living Area (sqft) 984
- Foundation Slab
- Min Lease Slab
Interior Features
- Eat-in Kitchen
- Primary Bedroom Main Floor
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate6.1 | Gross Yield7.3% | Annual Rent$21,600.00 | Property Taxes$3,522.41 | 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 | $3,522.41 | $17,612.05 | $35,224.10 | |||
| Net Cash Flow | $18,077.59 | $90,387.95 | $180,775.90 |