Property Info
- MLS TB8525051
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) 1876
- Living Area (sqft) 1310
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Vaulted Ceiling(s)
Cash Flow
| Cap Rate6.8 | Gross Yield8% | Annual Rent$24,000.00 | Property Taxes$3,740.44 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $3,740.44 | $18,702.20 | $37,404.40 | |||
| Net Cash Flow | $20,259.56 | $101,297.80 | $202,595.60 |