Property Info
- MLS TB8506632
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1512
- Living Area (sqft) 1512
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate4.1 | Gross Yield5.5% | Annual Rent$41,400.00 | Property Taxes$10,858.70 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $41,400.00 $3,450.00 / mo | $207,000.00 $3,450.00 / mo | $414,000.00 $3,450.00 / mo | |||
| Estimated Expenses | $10,858.70 | $54,293.50 | $108,587.00 | |||
| Net Cash Flow | $30,541.30 | $152,706.50 | $305,413.00 |