Property Info
- MLS TB8522341
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1471
- Living Area (sqft) 1347
- Foundation Block
- Min Lease Block
Interior Features
- Open Floorplan
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate6.6 | Gross Yield8.1% | Annual Rent$27,600.00 | Property Taxes$4,994.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,600.00 $2,300.00 / mo | $138,000.00 $2,300.00 / mo | $276,000.00 $2,300.00 / mo | |||
| Estimated Expenses | $4,994.00 | $24,970.00 | $49,940.00 | |||
| Net Cash Flow | $22,606.00 | $113,030.00 | $226,060.00 |