Property Info
- MLS TB8522560
- Unit No -
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 4773
- Living Area (sqft) 1302
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Smart Home
Cash Flow
| Cap Rate1.6 | Gross Yield2.4% | Annual Rent$26,340.00 | Property Taxes$8,352.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,340.00 $2,195.00 / mo | $131,700.00 $2,195.00 / mo | $263,400.00 $2,195.00 / mo | |||
| Estimated Expenses | $8,352.00 | $41,760.00 | $83,520.00 | |||
| Net Cash Flow | $17,988.00 | $89,940.00 | $179,880.00 |