Property Info
- MLS TB8417554
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2216
- Living Area (sqft) 1417
- Foundation Slab
- Min Lease Slab
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Chair Rail
- Eat-in Kitchen
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Surface Counters
- Solid Wood Cabinets
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.2 | Gross Yield8.1% | Annual Rent$34,200.00 | Property Taxes$3,921.94 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $34,200.00 $2,850.00 / mo | $171,000.00 $2,850.00 / mo | $342,000.00 $2,850.00 / mo | |||
| Estimated Expenses | $3,921.94 | $19,609.70 | $39,219.40 | |||
| Net Cash Flow | $30,278.06 | $151,390.30 | $302,780.60 |