Property Info
- MLS TB8381215
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 2415
- Foundation Slab
- Min Lease Slab
Interior Features
- Eat-in Kitchen
- High Ceilings
- Primary Bedroom Main Floor
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.4 | Gross Yield7.9% | Annual Rent$28,800.00 | Property Taxes$5,362.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $5,362.00 | $26,810.00 | $53,620.00 | |||
| Net Cash Flow | $23,438.00 | $117,190.00 | $234,380.00 |