Property Info
- MLS TB8507724
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1651
- Living Area (sqft) 1032
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
Cash Flow
| Cap Rate6.0 | Gross Yield7.2% | Annual Rent$36,000.00 | Property Taxes$6,269.09 | 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 | $6,269.09 | $31,345.45 | $62,690.90 | |||
| Net Cash Flow | $29,730.91 | $148,654.55 | $297,309.10 |