Property Info
- MLS TB8376420
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1848
- Foundation Slab
- Min Lease Slab
Interior Features
- Open Floorplan
- Primary Bedroom Main Floor
- Stone Counters
- Thermostat
Cash Flow
| Cap Rate6.5 | Gross Yield8% | Annual Rent$47,880.00 | Property Taxes$9,060.66 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $47,880.00 $3,990.00 / mo | $239,400.00 $3,990.00 / mo | $478,800.00 $3,990.00 / mo | |||
| Estimated Expenses | $9,060.66 | $45,303.30 | $90,606.60 | |||
| Net Cash Flow | $38,819.34 | $194,096.70 | $388,193.40 |