Property Info
- MLS TB8481025
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) 1200
- Living Area (sqft) 1050
- Foundation Slab
- Min Lease Slab
Interior Features
- Open Floorplan
- Primary Bedroom Main Floor
- Split Bedroom
Cash Flow
| Cap Rate4.8 | Gross Yield6.4% | Annual Rent$22,800.00 | Property Taxes$5,928.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $5,928.00 | $29,640.00 | $59,280.00 | |||
| Net Cash Flow | $16,872.00 | $84,360.00 | $168,720.00 |