Property Info
- MLS TB8445209
- Unit No 1
- 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 Rate6.3 | Gross Yield7.8% | Annual Rent$23,400.00 | Property Taxes$4,613.39 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,400.00 $1,950.00 / mo | $117,000.00 $1,950.00 / mo | $234,000.00 $1,950.00 / mo | |||
| Estimated Expenses | $4,613.39 | $23,066.95 | $46,133.90 | |||
| Net Cash Flow | $18,786.61 | $93,933.05 | $187,866.10 |