Property Info
- MLS TB8377061
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1630
- Foundation Slab
- Min Lease -
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Eat-in Kitchen
- Open Floorplan
- Solid Surface Counters
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.0 | Gross Yield8.1% | Annual Rent$26,400.00 | Property Taxes$3,604.46 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $3,604.46 | $18,022.30 | $36,044.60 | |||
| Net Cash Flow | $22,795.54 | $113,977.70 | $227,955.40 |