Property Info
- MLS TB8468719
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1995
- Living Area (sqft) 1365
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Thermostat
Cash Flow
| Cap Rate5.0 | Gross Yield6.2% | Annual Rent$37,200.00 | Property Taxes$7,330.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $37,200.00 $3,100.00 / mo | $186,000.00 $3,100.00 / mo | $372,000.00 $3,100.00 / mo | |||
| Estimated Expenses | $7,330.00 | $36,650.00 | $73,300.00 | |||
| Net Cash Flow | $29,870.00 | $149,350.00 | $298,700.00 |