Property Info
- MLS TB8495936
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1860
- Living Area (sqft) 1650
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate5.0 | Gross Yield5.8% | Annual Rent$34,505.40 | Property Taxes$4,780.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $34,505.40 $2,875.45 / mo | $172,527.00 $2,875.45 / mo | $345,054.00 $2,875.45 / mo | |||
| Estimated Expenses | $4,780.00 | $23,900.00 | $47,800.00 | |||
| Net Cash Flow | $29,725.40 | $148,627.00 | $297,254.00 |