Property Info
- MLS TB8519599
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1356
- Living Area (sqft) 1341
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate9.1 | Gross Yield10.7% | Annual Rent$25,200.00 | Property Taxes$3,806.35 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $3,806.35 | $19,031.75 | $38,063.50 | |||
| Net Cash Flow | $21,393.65 | $106,968.25 | $213,936.50 |