Property Info
- MLS TB8475092
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1526
- Living Area (sqft) 1526
- Foundation Block
- Min Lease Block
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate4.3 | Gross Yield5% | Annual Rent$27,600.00 | Property Taxes$4,191.66 | 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 | $4,191.66 | $20,958.30 | $41,916.60 | |||
| Net Cash Flow | $23,408.34 | $117,041.70 | $234,083.40 |