Property Info
- MLS TB8516543
- Unit No -
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 2378
- Living Area (sqft) 1472
- Foundation Slab
- Min Lease Slab
Interior Features
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Thermostat
Cash Flow
| Cap Rate6.6 | Gross Yield7.9% | Annual Rent$19,800.00 | Property Taxes$3,371.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,800.00 $1,650.00 / mo | $99,000.00 $1,650.00 / mo | $198,000.00 $1,650.00 / mo | |||
| Estimated Expenses | $3,371.00 | $16,855.00 | $33,710.00 | |||
| Net Cash Flow | $16,429.00 | $82,145.00 | $164,290.00 |