Property Info
- MLS TB8423189
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1186
- Living Area (sqft) 1186
- Foundation Block
- Min Lease Block
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Split Bedroom
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate8.0 | Gross Yield9% | Annual Rent$21,600.00 | Property Taxes$2,518.43 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $2,518.43 | $12,592.15 | $25,184.30 | |||
| Net Cash Flow | $19,081.57 | $95,407.85 | $190,815.70 |