Property Info
- MLS TB8370529
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1976
- Foundation Slab
- Min Lease Slab
Interior Features
- Accessibility Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Crown Molding
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Split Bedroom
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.8 | Gross Yield7.4% | Annual Rent$25,200.00 | Property Taxes$5,491.52 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $5,491.52 | $27,457.60 | $54,915.20 | |||
| Net Cash Flow | $19,708.48 | $98,542.40 | $197,084.80 |