Property Info
- MLS TB8357122
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2359
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Thermostat
Cash Flow
| Cap Rate3.8 | Gross Yield4.5% | Annual Rent$19,200.00 | Property Taxes$2,970.00 | 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 | $2,970.00 | $14,850.00 | $29,700.00 | |||
| Net Cash Flow | $16,230.00 | $81,150.00 | $162,300.00 |