Property Info
- MLS TB8490555
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1594
- Living Area (sqft) 1594
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Solid Surface Counters
- Split Bedroom
- Thermostat
Cash Flow
| Cap Rate6.3 | Gross Yield7.9% | Annual Rent$30,000.00 | Property Taxes$6,207.00 | 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 | $6,207.00 | $31,035.00 | $62,070.00 | |||
| Net Cash Flow | $23,793.00 | $118,965.00 | $237,930.00 |