Property Info
- MLS TB8471628
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1291
- Living Area (sqft) 1241
- Foundation Block, Concrete Perimeter
- Min Lease Block, Concrete Perimeter
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Thermostat
Cash Flow
| Cap Rate6.4 | Gross Yield6.7% | Annual Rent$30,000.00 | Property Taxes$1,123.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $1,123.00 | $5,615.00 | $11,230.00 | |||
| Net Cash Flow | $28,877.00 | $144,385.00 | $288,770.00 |