Property Info
- MLS TB8489071
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2804
- Living Area (sqft) 2280
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate2.2 | Gross Yield3.4% | Annual Rent$15,600.00 | Property Taxes$5,330.49 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,600.00 $1,300.00 / mo | $78,000.00 $1,300.00 / mo | $156,000.00 $1,300.00 / mo | |||
| Estimated Expenses | $5,330.49 | $26,652.45 | $53,304.90 | |||
| Net Cash Flow | $10,269.51 | $51,347.55 | $102,695.10 |