Property Info
- MLS TB8508574
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) 1403
- Living Area (sqft) 995
- Foundation Block
- Min Lease -
Interior Features
- Other
Cash Flow
| Cap Rate7.3 | Gross Yield8.4% | Annual Rent$28,800.00 | Property Taxes$3,705.64 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $3,705.64 | $18,528.20 | $37,056.40 | |||
| Net Cash Flow | $25,094.36 | $125,471.80 | $250,943.60 |