Property Info
- MLS TB8396230
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 2824
- Foundation Basement
- Min Lease Basement
Interior Features
- Built-in Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- L Dining
- Open Floorplan
- PrimaryBedroom Upstairs
- Split Bedroom
- Vaulted Ceiling(s)
- Window Treatments
Cash Flow
| Cap Rate4.8 | Gross Yield6% | Annual Rent$72,000.00 | Property Taxes$14,705.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $72,000.00 $6,000.00 / mo | $360,000.00 $6,000.00 / mo | $720,000.00 $6,000.00 / mo | |||
| Estimated Expenses | $14,705.00 | $73,525.00 | $147,050.00 | |||
| Net Cash Flow | $57,295.00 | $286,475.00 | $572,950.00 |