Property Info
- MLS TB8473349
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2711
- Living Area (sqft) 1956
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.8 | Gross Yield7.7% | Annual Rent$33,600.00 | Property Taxes$4,019.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $33,600.00 $2,800.00 / mo | $168,000.00 $2,800.00 / mo | $336,000.00 $2,800.00 / mo | |||
| Estimated Expenses | $4,019.00 | $20,095.00 | $40,190.00 | |||
| Net Cash Flow | $29,581.00 | $147,905.00 | $295,810.00 |