Property Info
- MLS TB8517779
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2048
- Living Area (sqft) 1373
- Foundation Slab
- Min Lease Slab
Interior Features
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate10.1 | Gross Yield10.8% | Annual Rent$40,800.00 | Property Taxes$2,491.62 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $40,800.00 $3,400.00 / mo | $204,000.00 $3,400.00 / mo | $408,000.00 $3,400.00 / mo | |||
| Estimated Expenses | $2,491.62 | $12,458.10 | $24,916.20 | |||
| Net Cash Flow | $38,308.38 | $191,541.90 | $383,083.80 |