Property Info
- MLS TB8512150
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1800
- Living Area (sqft) 1248
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Stone Counters
- Thermostat
Cash Flow
| Cap Rate3.6 | Gross Yield5.4% | Annual Rent$24,600.00 | Property Taxes$7,932.17 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,600.00 $2,050.00 / mo | $123,000.00 $2,050.00 / mo | $246,000.00 $2,050.00 / mo | |||
| Estimated Expenses | $7,932.17 | $39,660.85 | $79,321.70 | |||
| Net Cash Flow | $16,667.83 | $83,339.15 | $166,678.30 |