Property Info
- MLS TB8302135
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 2906
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Coffered Ceiling(s)
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate0.3 | Gross Yield1% | Annual Rent$15,600.00 | Property Taxes$11,216.90 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,600.00 $1,300.00 / mo | $78,000.00 $1,300.00 / mo | $156,000.00 $1,300.00 / mo | |||
| Estimated Expenses | $11,216.90 | $56,084.50 | $112,169.00 | |||
| Net Cash Flow | $4,383.10 | $21,915.50 | $43,831.00 |