Property Info
- MLS TB8420943
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1398
- Living Area (sqft) 1363
- Foundation Block
- Min Lease Block
Interior Features
- Crown Molding
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate8.2 | Gross Yield9.5% | Annual Rent$43,800.00 | Property Taxes$6,155.71 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $43,800.00 $3,650.00 / mo | $219,000.00 $3,650.00 / mo | $438,000.00 $3,650.00 / mo | |||
| Estimated Expenses | $6,155.71 | $30,778.55 | $61,557.10 | |||
| Net Cash Flow | $37,644.29 | $188,221.45 | $376,442.90 |