Property Info
- MLS TB8313281
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1814
- Foundation Block, Slab
- Min Lease Block, Slab
Interior Features
- Ceiling Fans(s)
- Solid Surface Counters
- Solid Wood Cabinets
- Thermostat
Cash Flow
| Cap Rate11.9 | Gross Yield13% | Annual Rent$87,600.00 | Property Taxes$7,141.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $87,600.00 $7,300.00 / mo | $438,000.00 $7,300.00 / mo | $876,000.00 $7,300.00 / mo | |||
| Estimated Expenses | $7,141.00 | $35,705.00 | $71,410.00 | |||
| Net Cash Flow | $80,459.00 | $402,295.00 | $804,590.00 |