Property Info
- MLS TB8434128
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2596
- Living Area (sqft) 2322
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Split Bedroom
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate8.0 | Gross Yield9.3% | Annual Rent$45,600.00 | Property Taxes$6,174.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $45,600.00 $3,800.00 / mo | $228,000.00 $3,800.00 / mo | $456,000.00 $3,800.00 / mo | |||
| Estimated Expenses | $6,174.00 | $30,870.00 | $61,740.00 | |||
| Net Cash Flow | $39,426.00 | $197,130.00 | $394,260.00 |