Property Info
- MLS TB8327268
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1536
- Foundation Stilt/On Piling
- Min Lease Stilt/On Piling
Interior Features
- Elevator
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Stone Counters
- Tray Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.7 | Gross Yield5% | Annual Rent$40,800.00 | Property Taxes$2,866.10 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $40,800.00 $3,400.00 / mo | $204,000.00 $3,400.00 / mo | $408,000.00 $3,400.00 / mo | |||
| Estimated Expenses | $2,866.10 | $14,330.50 | $28,661.00 | |||
| Net Cash Flow | $37,933.90 | $189,669.50 | $379,339.00 |