Property Info
- MLS TB8519937
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1466
- Living Area (sqft) 1466
- Foundation Stem Wall
- Min Lease Stem Wall
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Thermostat
Cash Flow
| Cap Rate5.2 | Gross Yield6.6% | Annual Rent$40,800.00 | Property Taxes$8,580.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $40,800.00 $3,400.00 / mo | $204,000.00 $3,400.00 / mo | $408,000.00 $3,400.00 / mo | |||
| Estimated Expenses | $8,580.00 | $42,900.00 | $85,800.00 | |||
| Net Cash Flow | $32,220.00 | $161,100.00 | $322,200.00 |