Property Info
- MLS TB8525111
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1739
- Living Area (sqft) 1348
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Open Floorplan
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate9.0 | Gross Yield9.2% | Annual Rent$35,940.00 | Property Taxes$1,027.49 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $35,940.00 $2,995.00 / mo | $179,700.00 $2,995.00 / mo | $359,400.00 $2,995.00 / mo | |||
| Estimated Expenses | $1,027.49 | $5,137.45 | $10,274.90 | |||
| Net Cash Flow | $34,912.51 | $174,562.55 | $349,125.10 |