Property Info
- MLS TB8493763
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1662
- Living Area (sqft) 1311
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Open Floorplan
- Solid Wood Cabinets
- Stone Counters
- Thermostat
- Vaulted Ceiling(s)
Cash Flow
| Cap Rate4.3 | Gross Yield5.8% | Annual Rent$22,740.00 | Property Taxes$6,049.14 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,740.00 $1,895.00 / mo | $113,700.00 $1,895.00 / mo | $227,400.00 $1,895.00 / mo | |||
| Estimated Expenses | $6,049.14 | $30,245.70 | $60,491.40 | |||
| Net Cash Flow | $16,690.86 | $83,454.30 | $166,908.60 |