Property Info
- MLS TB8422673
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1636
- Living Area (sqft) 1186
- Foundation Slab
- Min Lease Slab
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Split Bedroom
- Stone Counters
- Thermostat
Cash Flow
| Cap Rate7.4 | Gross Yield9.1% | Annual Rent$37,020.00 | Property Taxes$6,722.60 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $37,020.00 $3,085.00 / mo | $185,100.00 $3,085.00 / mo | $370,200.00 $3,085.00 / mo | |||
| Estimated Expenses | $6,722.60 | $33,613.00 | $67,226.00 | |||
| Net Cash Flow | $30,297.40 | $151,487.00 | $302,974.00 |