Property Info
- MLS TB8466116
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1936
- Living Area (sqft) 1236
- Foundation Slab
- Min Lease Slab
Interior Features
- Kitchen/Family Room Combo
- L Dining
- Living Room/Dining Room Combo
- Open Floorplan
Cash Flow
| Cap Rate5.8 | Gross Yield6.9% | Annual Rent$24,000.00 | Property Taxes$3,846.50 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $3,846.50 | $19,232.50 | $38,465.00 | |||
| Net Cash Flow | $20,153.50 | $100,767.50 | $201,535.00 |