Property Info
- MLS TB8520150
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) 1176
- Living Area (sqft) 1080
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Other
Cash Flow
| Cap Rate6.9 | Gross Yield8.4% | Annual Rent$8,400.00 | Property Taxes$1,498.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $8,400.00 $700.00 / mo | $42,000.00 $700.00 / mo | $84,000.00 $700.00 / mo | |||
| Estimated Expenses | $1,498.00 | $7,490.00 | $14,980.00 | |||
| Net Cash Flow | $6,902.00 | $34,510.00 | $69,020.00 |