Property Info
- MLS TB8479905
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1647
- Living Area (sqft) 1647
- Foundation Slab
- Min Lease Slab
Interior Features
- Open Floorplan
- Thermostat
Cash Flow
| Cap Rate5.7 | Gross Yield7.4% | Annual Rent$29,520.00 | Property Taxes$6,622.56 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $29,520.00 $2,460.00 / mo | $147,600.00 $2,460.00 / mo | $295,200.00 $2,460.00 / mo | |||
| Estimated Expenses | $6,622.56 | $33,112.80 | $66,225.60 | |||
| Net Cash Flow | $22,897.44 | $114,487.20 | $228,974.40 |