Property Info
- MLS TB8412435
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1398
- Living Area (sqft) 1032
- Foundation Block
- Min Lease Block
Interior Features
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Surface Counters
- Solid Wood Cabinets
Cash Flow
| Cap Rate5.9 | Gross Yield7% | Annual Rent$30,000.00 | Property Taxes$4,450.39 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $4,450.39 | $22,251.95 | $44,503.90 | |||
| Net Cash Flow | $25,549.61 | $127,748.05 | $255,496.10 |