Property Info
- MLS TB8460234
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1042
- Living Area (sqft) 858
- Foundation Pillar/Post/Pier, Slab
- Min Lease Pillar/Post/Pier, Slab
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Split Bedroom
- Window Treatments
Cash Flow
| Cap Rate7.5 | Gross Yield8.5% | Annual Rent$36,000.00 | Property Taxes$4,126.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
| Estimated Expenses | $4,126.00 | $20,630.00 | $41,260.00 | |||
| Net Cash Flow | $31,874.00 | $159,370.00 | $318,740.00 |