Property Info
- MLS TB8516596
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1381
- Living Area (sqft) 1204
- Foundation Slab
- Min Lease Slab
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
Cash Flow
| Cap Rate6.8 | Gross Yield8.2% | Annual Rent$23,400.00 | Property Taxes$4,152.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,400.00 $1,950.00 / mo | $117,000.00 $1,950.00 / mo | $234,000.00 $1,950.00 / mo | |||
| Estimated Expenses | $4,152.00 | $20,760.00 | $41,520.00 | |||
| Net Cash Flow | $19,248.00 | $96,240.00 | $192,480.00 |