Property Info
- MLS TB8521553
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1135
- Living Area (sqft) 1135
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate7.1 | Gross Yield8.8% | Annual Rent$22,800.00 | Property Taxes$4,329.25 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $4,329.25 | $21,646.25 | $43,292.50 | |||
| Net Cash Flow | $18,470.75 | $92,353.75 | $184,707.50 |