Property Info
- MLS TB8405424
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2574
- Living Area (sqft) 1478
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- PrimaryBedroom Upstairs
- Vaulted Ceiling(s)
Cash Flow
| Cap Rate3.1 | Gross Yield4.3% | Annual Rent$60,000.00 | Property Taxes$16,742.10 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $60,000.00 $5,000.00 / mo | $300,000.00 $5,000.00 / mo | $600,000.00 $5,000.00 / mo | |||
| Estimated Expenses | $16,742.10 | $83,710.50 | $167,421.00 | |||
| Net Cash Flow | $43,257.90 | $216,289.50 | $432,579.00 |