Property Info
- MLS TB8368590
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1232
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Open Floorplan
- Solid Surface Counters
- Solid Wood Cabinets
Cash Flow
| Cap Rate6.5 | Gross Yield7.6% | Annual Rent$31,200.00 | Property Taxes$4,420.00 | 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 | $4,420.00 | $22,100.00 | $44,200.00 | |||
| Net Cash Flow | $26,780.00 | $133,900.00 | $267,800.00 |