Property Info
- MLS TB8413147
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) 982
- Living Area (sqft) 868
- Foundation Slab
- Min Lease -
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Primary Bedroom Main Floor
- Solid Surface Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.8 | Gross Yield8.1% | Annual Rent$21,300.00 | Property Taxes$3,479.91 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,300.00 $1,775.00 / mo | $106,500.00 $1,775.00 / mo | $213,000.00 $1,775.00 / mo | |||
| Estimated Expenses | $3,479.91 | $17,399.55 | $34,799.10 | |||
| Net Cash Flow | $17,820.09 | $89,100.45 | $178,200.90 |