Property Info
- MLS TB8344979
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1345
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate4.7 | Gross Yield6% | Annual Rent$45,000.00 | Property Taxes$10,047.50 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $45,000.00 $3,750.00 / mo | $225,000.00 $3,750.00 / mo | $450,000.00 $3,750.00 / mo | |||
| Estimated Expenses | $10,047.50 | $50,237.50 | $100,475.00 | |||
| Net Cash Flow | $34,952.50 | $174,762.50 | $349,525.00 |