Property Info
- MLS TB8524840
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) 1393
- Living Area (sqft) 1089
- Foundation Block, Concrete Perimeter
- Min Lease Block, Concrete Perimeter
Interior Features
- Primary Bedroom Main Floor
- Smart Home
- Solid Surface Counters
- Solid Wood Cabinets
- Stone Counters
Cash Flow
| Cap Rate5.9 | Gross Yield7.3% | Annual Rent$33,000.00 | Property Taxes$6,244.00 | 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 | $6,244.00 | $31,220.00 | $62,440.00 | |||
| Net Cash Flow | $26,756.00 | $133,780.00 | $267,560.00 |