Property Info
- MLS TB8491038
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2166
- Living Area (sqft) 2142
- Foundation Block
- Min Lease Block
Interior Features
- Thermostat
Cash Flow
| Cap Rate5.5 | Gross Yield6.8% | Annual Rent$34,800.00 | Property Taxes$6,771.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $34,800.00 $2,900.00 / mo | $174,000.00 $2,900.00 / mo | $348,000.00 $2,900.00 / mo | |||
| Estimated Expenses | $6,771.00 | $33,855.00 | $67,710.00 | |||
| Net Cash Flow | $28,029.00 | $140,145.00 | $280,290.00 |