Property Info
- MLS TB8516412
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1787
- Living Area (sqft) 1451
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate7.0 | Gross Yield7.9% | Annual Rent$25,200.00 | Property Taxes$2,910.61 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $2,910.61 | $14,553.05 | $29,106.10 | |||
| Net Cash Flow | $22,289.39 | $111,446.95 | $222,893.90 |