Property Info
- MLS TB8396598
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1449
- Foundation Slab
- Min Lease Slab
Interior Features
- Attic Ventilator
- Ceiling Fans(s)
- Crown Molding
- Dry Bar
- L Dining
- Living Room/Dining Room Combo
- Open Floorplan
- Pest Guard System
- Primary Bedroom Main Floor
- Smart Home
- Solid Surface Counters
- Solid Wood Cabinets
- Stone Counters
- Thermostat
- Walk-In
Cash Flow
| Cap Rate2.3 | Gross Yield3.4% | Annual Rent$18,000.00 | Property Taxes$6,076.22 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $6,076.22 | $30,381.10 | $60,762.20 | |||
| Net Cash Flow | $11,923.78 | $59,618.90 | $119,237.80 |