Property Info
- MLS T3528269
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1694
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Wood Cabinets
Cash Flow
| Cap Rate6.1 | Gross Yield7.2% | Annual Rent$28,020.00 | Property Taxes$4,406.67 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,020.00 $2,335.00 / mo | $140,100.00 $2,335.00 / mo | $280,200.00 $2,335.00 / mo | |||
| Estimated Expenses | $4,406.67 | $22,033.35 | $44,066.70 | |||
| Net Cash Flow | $23,613.33 | $118,066.65 | $236,133.30 |