Property Info
- MLS TB8516966
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1119
- Living Area (sqft) 1119
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate4.9 | Gross Yield6.2% | Annual Rent$23,400.00 | Property Taxes$5,177.13 | 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 | $5,177.13 | $25,885.65 | $51,771.30 | |||
| Net Cash Flow | $18,222.87 | $91,114.35 | $182,228.70 |