Property Info
- MLS TB8507495
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1700
- Living Area (sqft) 1502
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Thermostat
Cash Flow
| Cap Rate4.7 | Gross Yield6.3% | Annual Rent$29,700.00 | Property Taxes$7,157.74 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $29,700.00 $2,475.00 / mo | $148,500.00 $2,475.00 / mo | $297,000.00 $2,475.00 / mo | |||
| Estimated Expenses | $7,157.74 | $35,788.70 | $71,577.40 | |||
| Net Cash Flow | $22,542.26 | $112,711.30 | $225,422.60 |