Property Info
- MLS TB8496716
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2400
- Living Area (sqft) 2400
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Dry Bar
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate0.8 | Gross Yield1.9% | Annual Rent$12,192.00 | Property Taxes$7,335.43 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,192.00 $1,016.00 / mo | $60,960.00 $1,016.00 / mo | $121,920.00 $1,016.00 / mo | |||
| Estimated Expenses | $7,335.43 | $36,677.15 | $73,354.30 | |||
| Net Cash Flow | $4,856.57 | $24,282.85 | $48,565.70 |