Property Info
- MLS TB8322121
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2598
- Foundation Other, Stem Wall
- Min Lease Other, Stem Wall
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Solid Surface Counters
- Split Bedroom
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate0.6 | Gross Yield0.9% | Annual Rent$90,000.00 | Property Taxes$30,691.20 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $90,000.00 $7,500.00 / mo | $450,000.00 $7,500.00 / mo | $900,000.00 $7,500.00 / mo | |||
| Estimated Expenses | $30,691.20 | $153,456.00 | $306,912.00 | |||
| Net Cash Flow | $59,308.80 | $296,544.00 | $593,088.00 |