Property Info
- MLS TB8368824
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 2010
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate2.1 | Gross Yield2.9% | Annual Rent$12,000.00 | Property Taxes$3,062.30 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,000.00 $1,000.00 / mo | $60,000.00 $1,000.00 / mo | $120,000.00 $1,000.00 / mo | |||
| Estimated Expenses | $3,062.30 | $15,311.50 | $30,623.00 | |||
| Net Cash Flow | $8,937.70 | $44,688.50 | $89,377.00 |