Property Info
- MLS TB8506065
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1976
- Living Area (sqft) 1264
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Walk-In Closet(s)
- Wet Bar
Cash Flow
| Cap Rate6.5 | Gross Yield7.6% | Annual Rent$35,160.00 | Property Taxes$5,099.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $35,160.00 $2,930.00 / mo | $175,800.00 $2,930.00 / mo | $351,600.00 $2,930.00 / mo | |||
| Estimated Expenses | $5,099.00 | $25,495.00 | $50,990.00 | |||
| Net Cash Flow | $30,061.00 | $150,305.00 | $300,610.00 |