Property Info
- MLS TB8493221
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2107
- Living Area (sqft) 1555
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Thermostat
Cash Flow
| Cap Rate7.4 | Gross Yield8.6% | Annual Rent$43,200.00 | Property Taxes$6,325.19 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $43,200.00 $3,600.00 / mo | $216,000.00 $3,600.00 / mo | $432,000.00 $3,600.00 / mo | |||
| Estimated Expenses | $6,325.19 | $31,625.95 | $63,251.90 | |||
| Net Cash Flow | $36,874.81 | $184,374.05 | $368,748.10 |