Property Info
- MLS TB8484924
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2628
- Living Area (sqft) 1869
- Foundation Block
- Min Lease Block
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Split Bedroom
- Thermostat
Cash Flow
| Cap Rate6.4 | Gross Yield8.3% | Annual Rent$30,000.00 | Property Taxes$7,092.98 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $7,092.98 | $35,464.90 | $70,929.80 | |||
| Net Cash Flow | $22,907.02 | $114,535.10 | $229,070.20 |