Property Info
- MLS TB8485264
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1935
- Living Area (sqft) 1548
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Open Floorplan
- Other
- Primary Bedroom Main Floor
- Solid Surface Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate4.5 | Gross Yield6% | Annual Rent$40,200.00 | Property Taxes$9,800.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $40,200.00 $3,350.00 / mo | $201,000.00 $3,350.00 / mo | $402,000.00 $3,350.00 / mo | |||
| Estimated Expenses | $9,800.00 | $49,000.00 | $98,000.00 | |||
| Net Cash Flow | $30,400.00 | $152,000.00 | $304,000.00 |