Property Info
- MLS TB8517562
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2187
- Living Area (sqft) 1637
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate3.9 | Gross Yield5.3% | Annual Rent$20,940.00 | Property Taxes$5,476.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,940.00 $1,745.00 / mo | $104,700.00 $1,745.00 / mo | $209,400.00 $1,745.00 / mo | |||
| Estimated Expenses | $5,476.00 | $27,380.00 | $54,760.00 | |||
| Net Cash Flow | $15,464.00 | $77,320.00 | $154,640.00 |