Property Info
- MLS TB8354310
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1356
- Foundation Block, Slab
- Min Lease Block, Slab
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Split Bedroom
- Thermostat
- Walk-In Clo
Cash Flow
| Cap Rate5.3 | Gross Yield6.9% | Annual Rent$25,200.00 | Property Taxes$5,776.47 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $5,776.47 | $28,882.35 | $57,764.70 | |||
| Net Cash Flow | $19,423.53 | $97,117.65 | $194,235.30 |