Property Info
- MLS TB8355089
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1356
- Foundation Block
- Min Lease Block
Interior Features
- Built-in Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Split Bedroom
- Thermostat
- Vaulted Ceiling(s)
Cash Flow
| Cap Rate5.7 | Gross Yield7.2% | Annual Rent$26,400.00 | Property Taxes$5,776.47 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $5,776.47 | $28,882.35 | $57,764.70 | |||
| Net Cash Flow | $20,623.53 | $103,117.65 | $206,235.30 |