Property Info
- MLS TB8477879
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2532
- Living Area (sqft) 2172
- Foundation Block
- Min Lease Block
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Stone Counters
- Thermostat
- Wet Bar
Cash Flow
| Cap Rate8.3 | Gross Yield9.4% | Annual Rent$84,000.00 | Property Taxes$10,365.30 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $84,000.00 $7,000.00 / mo | $420,000.00 $7,000.00 / mo | $840,000.00 $7,000.00 / mo | |||
| Estimated Expenses | $10,365.30 | $51,826.50 | $103,653.00 | |||
| Net Cash Flow | $73,634.70 | $368,173.50 | $736,347.00 |