Property Info
- MLS TB8497057
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1975
- Living Area (sqft) 1530
- Foundation Slab
- Min Lease Slab
Interior Features
- Window Treatments
Cash Flow
| Cap Rate7.0 | Gross Yield8.3% | Annual Rent$44,400.00 | Property Taxes$7,033.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $44,400.00 $3,700.00 / mo | $222,000.00 $3,700.00 / mo | $444,000.00 $3,700.00 / mo | |||
| Estimated Expenses | $7,033.00 | $35,165.00 | $70,330.00 | |||
| Net Cash Flow | $37,367.00 | $186,835.00 | $373,670.00 |