Property Info
- MLS TB8516712
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1784
- Living Area (sqft) 1189
- Foundation Slab
- Min Lease Slab
Interior Features
- Living Room/Dining Room Combo
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.6 | Gross Yield8.1% | Annual Rent$28,440.00 | Property Taxes$5,177.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,440.00 $2,370.00 / mo | $142,200.00 $2,370.00 / mo | $284,400.00 $2,370.00 / mo | |||
| Estimated Expenses | $5,177.00 | $25,885.00 | $51,770.00 | |||
| Net Cash Flow | $23,263.00 | $116,315.00 | $232,630.00 |