Property Info
- MLS TB8428848
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) 1104
- Living Area (sqft) 816
- Foundation Pillar/Post/Pier
- Min Lease Pillar/Post/Pier
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
Cash Flow
| Cap Rate5.0 | Gross Yield6% | Annual Rent$18,000.00 | Property Taxes$3,173.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $3,173.00 | $15,865.00 | $31,730.00 | |||
| Net Cash Flow | $14,827.00 | $74,135.00 | $148,270.00 |