Property Info
- MLS TB8445201
- Unit No 5
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 2170
- Living Area (sqft) 1620
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Primary Bedroom Main Floor
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate7.9 | Gross Yield9.4% | Annual Rent$28,200.00 | Property Taxes$4,607.30 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,200.00 $2,350.00 / mo | $141,000.00 $2,350.00 / mo | $282,000.00 $2,350.00 / mo | |||
| Estimated Expenses | $4,607.30 | $23,036.50 | $46,073.00 | |||
| Net Cash Flow | $23,592.70 | $117,963.50 | $235,927.00 |