Property Info
- MLS TB8447083
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1555
- Living Area (sqft) 1555
- Foundation Block, Slab
- Min Lease Block, Slab
Interior Features
- Ceiling Fans(s)
- Solid Surface Counters
- Solid Wood Cabinets
Cash Flow
| Cap Rate3.4 | Gross Yield4.6% | Annual Rent$27,600.00 | Property Taxes$7,001.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,600.00 $2,300.00 / mo | $138,000.00 $2,300.00 / mo | $276,000.00 $2,300.00 / mo | |||
| Estimated Expenses | $7,001.00 | $35,005.00 | $70,010.00 | |||
| Net Cash Flow | $20,599.00 | $102,995.00 | $205,990.00 |