Property Info
- MLS TB8403120
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2231
- Living Area (sqft) 1626
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.6 | Gross Yield8.5% | Annual Rent$25,200.00 | Property Taxes$5,417.86 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $5,417.86 | $27,089.30 | $54,178.60 | |||
| Net Cash Flow | $19,782.14 | $98,910.70 | $197,821.40 |