Property Info
- MLS TB8513648
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1391
- Living Area (sqft) 1090
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate4.4 | Gross Yield6% | Annual Rent$25,200.00 | Property Taxes$6,656.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $6,656.00 | $33,280.00 | $66,560.00 | |||
| Net Cash Flow | $18,544.00 | $92,720.00 | $185,440.00 |