Property Info
- MLS TB8466029
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1848
- Living Area (sqft) 1256
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Solid Wood Cabinets
- Stone Counters
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate6.0 | Gross Yield7.3% | Annual Rent$27,600.00 | Property Taxes$4,814.78 | 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 | $4,814.78 | $24,073.90 | $48,147.80 | |||
| Net Cash Flow | $22,785.22 | $113,926.10 | $227,852.20 |