Property Info
- MLS TB8509427
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1116
- Living Area (sqft) 1116
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Open Floorplan
Cash Flow
| Cap Rate6.9 | Gross Yield8.5% | Annual Rent$28,800.00 | Property Taxes$5,212.00 | 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 | $5,212.00 | $26,060.00 | $52,120.00 | |||
| Net Cash Flow | $23,588.00 | $117,940.00 | $235,880.00 |