Property Info
- MLS TB8445207
- Unit No 2
- 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 Rate7.1 | Gross Yield8.6% | Annual Rent$25,800.00 | Property Taxes$4,606.34 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,800.00 $2,150.00 / mo | $129,000.00 $2,150.00 / mo | $258,000.00 $2,150.00 / mo | |||
| Estimated Expenses | $4,606.34 | $23,031.70 | $46,063.40 | |||
| Net Cash Flow | $21,193.66 | $105,968.30 | $211,936.60 |