Property Info
- MLS TB8445204
- Unit No 3
- 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 Rate5.9 | Gross Yield7.4% | Annual Rent$22,200.00 | Property Taxes$4,606.66 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,200.00 $1,850.00 / mo | $111,000.00 $1,850.00 / mo | $222,000.00 $1,850.00 / mo | |||
| Estimated Expenses | $4,606.66 | $23,033.30 | $46,066.60 | |||
| Net Cash Flow | $17,593.34 | $87,966.70 | $175,933.40 |