Property Info
- MLS TB8514439
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1705
- Living Area (sqft) 1278
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Solid Wood Cabinets
- Stone Counters
Cash Flow
| Cap Rate5.9 | Gross Yield7.5% | Annual Rent$30,000.00 | Property Taxes$6,319.57 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $6,319.57 | $31,597.85 | $63,195.70 | |||
| Net Cash Flow | $23,680.43 | $118,402.15 | $236,804.30 |