Property Info
- MLS TB8365369
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1324
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Primary Bedroom Main Floor
- Stone Counters
Cash Flow
| Cap Rate6.9 | Gross Yield7.5% | Annual Rent$31,200.00 | Property Taxes$2,265.42 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,200.00 $2,600.00 / mo | $156,000.00 $2,600.00 / mo | $312,000.00 $2,600.00 / mo | |||
| Estimated Expenses | $2,265.42 | $11,327.10 | $22,654.20 | |||
| Net Cash Flow | $28,934.58 | $144,672.90 | $289,345.80 |