Property Info
- MLS TB8301179
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1857
- Foundation Block, Slab
- Min Lease Block, Slab
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Thermostat
Cash Flow
| Cap Rate2.2 | Gross Yield2.5% | Annual Rent$17,400.00 | Property Taxes$2,265.88 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,400.00 $1,450.00 / mo | $87,000.00 $1,450.00 / mo | $174,000.00 $1,450.00 / mo | |||
| Estimated Expenses | $2,265.88 | $11,329.40 | $22,658.80 | |||
| Net Cash Flow | $15,134.12 | $75,670.60 | $151,341.20 |