Property Info
- MLS TB8437283
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2442
- Living Area (sqft) 1570
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.2 | Gross Yield7.9% | Annual Rent$37,500.00 | Property Taxes$8,168.92 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $37,500.00 $3,125.00 / mo | $187,500.00 $3,125.00 / mo | $375,000.00 $3,125.00 / mo | |||
| Estimated Expenses | $8,168.92 | $40,844.60 | $81,689.20 | |||
| Net Cash Flow | $29,331.08 | $146,655.40 | $293,310.80 |