Property Info
- MLS TB8354310
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1868
- 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 Rate6.4 | Gross Yield8% | Annual Rent$28,800.00 | Property Taxes$5,776.47 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $5,776.47 | $28,882.35 | $57,764.70 | |||
| Net Cash Flow | $23,023.53 | $115,117.65 | $230,235.30 |