Property Info
- MLS TB8494128
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1647
- Living Area (sqft) 1397
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Solid Surface Counters
- Thermostat
Cash Flow
| Cap Rate6.8 | Gross Yield8.3% | Annual Rent$28,800.00 | Property Taxes$5,359.89 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $5,359.89 | $26,799.45 | $53,598.90 | |||
| Net Cash Flow | $23,440.11 | $117,200.55 | $234,401.10 |