Property Info
- MLS TB8480184
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1512
- Living Area (sqft) 1440
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Split Bedroom
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate0.5 | Gross Yield2.1% | Annual Rent$16,980.00 | Property Taxes$13,190.10 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,980.00 $1,415.00 / mo | $84,900.00 $1,415.00 / mo | $169,800.00 $1,415.00 / mo | |||
| Estimated Expenses | $13,190.10 | $65,950.50 | $131,901.00 | |||
| Net Cash Flow | $3,789.90 | $18,949.50 | $37,899.00 |