Property Info
- MLS TB8501937
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) 1655
- Living Area (sqft) 1156
- Foundation Block
- Min Lease Block
Interior Features
- Ninguno
Cash Flow
| Cap Rate7.4 | Gross Yield8.9% | Annual Rent$20,400.00 | Property Taxes$3,329.35 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $3,329.35 | $16,646.75 | $33,293.50 | |||
| Net Cash Flow | $17,070.65 | $85,353.25 | $170,706.50 |