Property Info
- MLS TB8509905
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1316
- Living Area (sqft) 1162
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Solid Surface Counters
- Thermostat
Cash Flow
| Cap Rate2.4 | Gross Yield3.4% | Annual Rent$20,400.00 | Property Taxes$5,882.59 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $5,882.59 | $29,412.95 | $58,825.90 | |||
| Net Cash Flow | $14,517.41 | $72,587.05 | $145,174.10 |