Property Info
- MLS TB8462833
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 3050
- Living Area (sqft) 2136
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate4.9 | Gross Yield5.9% | Annual Rent$32,400.00 | Property Taxes$5,336.91 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $32,400.00 $2,700.00 / mo | $162,000.00 $2,700.00 / mo | $324,000.00 $2,700.00 / mo | |||
| Estimated Expenses | $5,336.91 | $26,684.55 | $53,369.10 | |||
| Net Cash Flow | $27,063.09 | $135,315.45 | $270,630.90 |