Property Info
- MLS TB8523814
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2662
- Living Area (sqft) 1074
- Foundation Pillar/Post/Pier
- Min Lease Pillar/Post/Pier
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate18.0 | Gross Yield19.8% | Annual Rent$39,600.00 | Property Taxes$3,517.69 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $39,600.00 $3,300.00 / mo | $198,000.00 $3,300.00 / mo | $396,000.00 $3,300.00 / mo | |||
| Estimated Expenses | $3,517.69 | $17,588.45 | $35,176.90 | |||
| Net Cash Flow | $36,082.31 | $180,411.55 | $360,823.10 |