Property Info
- MLS TB8496325
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) 1200
- Living Area (sqft) 1200
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Open Floorplan
- Window Treatments
Cash Flow
| Cap Rate5.3 | Gross Yield6.8% | Annual Rent$22,200.00 | Property Taxes$4,998.02 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,200.00 $1,850.00 / mo | $111,000.00 $1,850.00 / mo | $222,000.00 $1,850.00 / mo | |||
| Estimated Expenses | $4,998.02 | $24,990.10 | $49,980.20 | |||
| Net Cash Flow | $17,201.98 | $86,009.90 | $172,019.80 |