Property Info
- MLS TB8505383
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2082
- Living Area (sqft) 1669
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Stone Counters
- Thermostat
Cash Flow
| Cap Rate5.3 | Gross Yield7.2% | Annual Rent$35,880.00 | Property Taxes$9,295.31 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $35,880.00 $2,990.00 / mo | $179,400.00 $2,990.00 / mo | $358,800.00 $2,990.00 / mo | |||
| Estimated Expenses | $9,295.31 | $46,476.55 | $92,953.10 | |||
| Net Cash Flow | $26,584.69 | $132,923.45 | $265,846.90 |