Property Info
- MLS TB8503074
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2552
- Living Area (sqft) 1916
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Central Vaccum
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate6.1 | Gross Yield7.5% | Annual Rent$28,800.00 | Property Taxes$5,207.40 | 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 | $5,207.40 | $26,037.00 | $52,074.00 | |||
| Net Cash Flow | $23,592.60 | $117,963.00 | $235,926.00 |