Property Info
- MLS TB8325483
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 2072
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Open Floorplan
Cash Flow
| Cap Rate4.6 | Gross Yield4.9% | Annual Rent$18,000.00 | Property Taxes$1,170.56 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $1,170.56 | $5,852.80 | $11,705.60 | |||
| Net Cash Flow | $16,829.44 | $84,147.20 | $168,294.40 |