Property Info
- MLS TB8503919
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2297
- Living Area (sqft) 1442
- Foundation Slab
- Min Lease Slab
Interior Features
- Eat-in Kitchen
Cash Flow
| Cap Rate6.9 | Gross Yield8.3% | Annual Rent$36,000.00 | Property Taxes$6,063.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
| Estimated Expenses | $6,063.00 | $30,315.00 | $60,630.00 | |||
| Net Cash Flow | $29,937.00 | $149,685.00 | $299,370.00 |