Property Info
- MLS TB8519692
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1444
- Living Area (sqft) 1008
- Foundation Slab
- Min Lease Slab
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Stone Counters
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate13.3 | Gross Yield14.3% | Annual Rent$37,248.00 | Property Taxes$2,692.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $37,248.00 $3,104.00 / mo | $186,240.00 $3,104.00 / mo | $372,480.00 $3,104.00 / mo | |||
| Estimated Expenses | $2,692.00 | $13,460.00 | $26,920.00 | |||
| Net Cash Flow | $34,556.00 | $172,780.00 | $345,560.00 |