Property Info
- MLS TB8351730
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 1145
- Foundation Block
- Min Lease Block
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Stone Counters
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate6.2 | Gross Yield7.4% | Annual Rent$21,000.00 | Property Taxes$3,471.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,000.00 $1,750.00 / mo | $105,000.00 $1,750.00 / mo | $210,000.00 $1,750.00 / mo | |||
| Estimated Expenses | $3,471.00 | $17,355.00 | $34,710.00 | |||
| Net Cash Flow | $17,529.00 | $87,645.00 | $175,290.00 |