Property Info
- MLS TB8426283
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2430
- Living Area (sqft) 1348
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- L Dining
- Living Room/Dining Room Combo
- Open Floorplan
- Thermostat
Cash Flow
| Cap Rate5.0 | Gross Yield6.3% | Annual Rent$44,400.00 | Property Taxes$9,498.32 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $44,400.00 $3,700.00 / mo | $222,000.00 $3,700.00 / mo | $444,000.00 $3,700.00 / mo | |||
| Estimated Expenses | $9,498.32 | $47,491.60 | $94,983.20 | |||
| Net Cash Flow | $34,901.68 | $174,508.40 | $349,016.80 |