Property Info
- MLS TB8508440
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 780
- Living Area (sqft) 720
- Foundation Slab
- Min Lease Slab
Interior Features
- Other
Cash Flow
| Cap Rate2.9 | Gross Yield3.4% | Annual Rent$14,400.00 | Property Taxes$2,272.83 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,400.00 $1,200.00 / mo | $72,000.00 $1,200.00 / mo | $144,000.00 $1,200.00 / mo | |||
| Estimated Expenses | $2,272.83 | $11,364.15 | $22,728.30 | |||
| Net Cash Flow | $12,127.17 | $60,635.85 | $121,271.70 |