Property Info
- MLS TB8517357
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1336
- Living Area (sqft) 1111
- Foundation Block, Slab
- Min Lease Block, Slab
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Surface Counters
- Stone Counters
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate6.0 | Gross Yield7.8% | Annual Rent$33,000.00 | Property Taxes$7,555.88 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $33,000.00 $2,750.00 / mo | $165,000.00 $2,750.00 / mo | $330,000.00 $2,750.00 / mo | |||
| Estimated Expenses | $7,555.88 | $37,779.40 | $75,558.80 | |||
| Net Cash Flow | $25,444.12 | $127,220.60 | $254,441.20 |