Property Info
- MLS TB8341583
- Unit No -
- Bedrooms 3
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 1966
- Foundation Block, Slab
- Min Lease Block, Slab
Interior Features
- Ceiling Fans(s)
- L Dining
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate0.8 | Gross Yield1.5% | Annual Rent$16,200.00 | Property Taxes$7,611.40 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,200.00 $1,350.00 / mo | $81,000.00 $1,350.00 / mo | $162,000.00 $1,350.00 / mo | |||
| Estimated Expenses | $7,611.40 | $38,057.00 | $76,114.00 | |||
| Net Cash Flow | $8,588.60 | $42,943.00 | $85,886.00 |