Property Info
- MLS TB8529660
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) 1242
- Living Area (sqft) 864
- Foundation Block
- Min Lease Block
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate7.0 | Gross Yield8.6% | Annual Rent$25,800.00 | Property Taxes$4,955.58 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,800.00 $2,150.00 / mo | $129,000.00 $2,150.00 / mo | $258,000.00 $2,150.00 / mo | |||
| Estimated Expenses | $4,955.58 | $24,777.90 | $49,555.80 | |||
| Net Cash Flow | $20,844.42 | $104,222.10 | $208,444.20 |