Property Info
- MLS TB8490920
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2757
- Living Area (sqft) 1823
- Foundation Block
- Min Lease Block
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Thermostat
Cash Flow
| Cap Rate4.4 | Gross Yield5.8% | Annual Rent$29,928.00 | Property Taxes$7,012.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $29,928.00 $2,494.00 / mo | $149,640.00 $2,494.00 / mo | $299,280.00 $2,494.00 / mo | |||
| Estimated Expenses | $7,012.00 | $35,060.00 | $70,120.00 | |||
| Net Cash Flow | $22,916.00 | $114,580.00 | $229,160.00 |