Property Info
- MLS TB8351128
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2573
- Living Area (sqft) 2020
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Primary Bedroom Main Floor
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.6 | Gross Yield6.5% | Annual Rent$19,200.00 | Property Taxes$5,608.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $5,608.00 | $28,040.00 | $56,080.00 | |||
| Net Cash Flow | $13,592.00 | $67,960.00 | $135,920.00 |