Property Info
- MLS TB8502642
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1350
- Living Area (sqft) 1250
- Foundation Block
- Min Lease Block
Interior Features
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Primary Bedroom Main Floor
- Stone Counters
- Thermostat
- Vaulted Ceiling(s)
- Window Treatments
Cash Flow
| Cap Rate8.5 | Gross Yield9.5% | Annual Rent$46,200.00 | Property Taxes$5,042.81 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $46,200.00 $3,850.00 / mo | $231,000.00 $3,850.00 / mo | $462,000.00 $3,850.00 / mo | |||
| Estimated Expenses | $5,042.81 | $25,214.05 | $50,428.10 | |||
| Net Cash Flow | $41,157.19 | $205,785.95 | $411,571.90 |