Property Info
- MLS TB8408323
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1750
- Living Area (sqft) 1356
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Stone Counters
- Thermostat
Cash Flow
| Cap Rate6.3 | Gross Yield7.9% | Annual Rent$27,600.00 | Property Taxes$5,495.66 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,600.00 $2,300.00 / mo | $138,000.00 $2,300.00 / mo | $276,000.00 $2,300.00 / mo | |||
| Estimated Expenses | $5,495.66 | $27,478.30 | $54,956.60 | |||
| Net Cash Flow | $22,104.34 | $110,521.70 | $221,043.40 |