Property Info
- MLS TB8481121
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1820
- Living Area (sqft) 1400
- Foundation Slab
- Min Lease Slab
Interior Features
- Accessibility Features
- Built-in Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Open Floorplan
- Thermostat
Cash Flow
| Cap Rate4.9 | Gross Yield5.7% | Annual Rent$33,000.00 | Property Taxes$5,059.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $33,000.00 $2,750.00 / mo | $165,000.00 $2,750.00 / mo | $330,000.00 $2,750.00 / mo | |||
| Estimated Expenses | $5,059.00 | $25,295.00 | $50,590.00 | |||
| Net Cash Flow | $27,941.00 | $139,705.00 | $279,410.00 |