Property Info
- MLS TB8429666
- Unit No -
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 954
- Living Area (sqft) 954
- Foundation Slab
- Min Lease Slab
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Split Bedroom
- Stone Counters
- Thermostat
Cash Flow
| Cap Rate8.1 | Gross Yield9% | Annual Rent$34,740.00 | Property Taxes$3,619.59 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $34,740.00 $2,895.00 / mo | $173,700.00 $2,895.00 / mo | $347,400.00 $2,895.00 / mo | |||
| Estimated Expenses | $3,619.59 | $18,097.95 | $36,195.90 | |||
| Net Cash Flow | $31,120.41 | $155,602.05 | $311,204.10 |