Property Info
- MLS TB8465589
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2198
- Living Area (sqft) 1334
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Stone Counters
- Thermostat
Cash Flow
| Cap Rate8.3 | Gross Yield9.8% | Annual Rent$21,600.00 | Property Taxes$3,263.65 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $3,263.65 | $16,318.25 | $32,636.50 | |||
| Net Cash Flow | $18,336.35 | $91,681.75 | $183,363.50 |