Property Info
- MLS TB8526310
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2336
- Living Area (sqft) 1926
- Foundation Block
- Min Lease Block
Interior Features
- Ceiling Fans(s)
- Primary Bedroom Main Floor
- Solid Surface Counters
- Split Bedroom
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate6.7 | Gross Yield7.4% | Annual Rent$40,800.00 | Property Taxes$4,249.93 | 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 | $4,249.93 | $21,249.65 | $42,499.30 | |||
| Net Cash Flow | $36,550.07 | $182,750.35 | $365,500.70 |