Property Info
- MLS TB8446580
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1924
- Living Area (sqft) 1924
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Solid Wood Cabinets
Cash Flow
| Cap Rate6.9 | Gross Yield7.3% | Annual Rent$47,400.00 | Property Taxes$2,478.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $47,400.00 $3,950.00 / mo | $237,000.00 $3,950.00 / mo | $474,000.00 $3,950.00 / mo | |||
| Estimated Expenses | $2,478.00 | $12,390.00 | $24,780.00 | |||
| Net Cash Flow | $44,922.00 | $224,610.00 | $449,220.00 |