Property Info
- MLS TB8501945
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) 2034
- Living Area (sqft) 1158
- Foundation Block
- Min Lease Block
Interior Features
- Ninguno
Cash Flow
| Cap Rate7.6 | Gross Yield9% | Annual Rent$20,700.00 | Property Taxes$3,333.41 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,700.00 $1,725.00 / mo | $103,500.00 $1,725.00 / mo | $207,000.00 $1,725.00 / mo | |||
| Estimated Expenses | $3,333.41 | $16,667.05 | $33,334.10 | |||
| Net Cash Flow | $17,366.59 | $86,832.95 | $173,665.90 |