Property Info
- MLS TB8416604
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2458
- Living Area (sqft) 1524
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Solid Surface Counters
- Solid Wood Cabinets
- Walk-In Closet(s)
Cash Flow
| Cap Rate1.0 | Gross Yield1.6% | Annual Rent$25,800.00 | Property Taxes$10,471.40 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,800.00 $2,150.00 / mo | $129,000.00 $2,150.00 / mo | $258,000.00 $2,150.00 / mo | |||
| Estimated Expenses | $10,471.40 | $52,357.00 | $104,714.00 | |||
| Net Cash Flow | $15,328.60 | $76,643.00 | $153,286.00 |