Property Info
- MLS TB8503960
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1876
- Living Area (sqft) 1500
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate2.4 | Gross Yield2.6% | Annual Rent$12,000.00 | Property Taxes$1,054.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,000.00 $1,000.00 / mo | $60,000.00 $1,000.00 / mo | $120,000.00 $1,000.00 / mo | |||
| Estimated Expenses | $1,054.00 | $5,270.00 | $10,540.00 | |||
| Net Cash Flow | $10,946.00 | $54,730.00 | $109,460.00 |