Property Info
- MLS TB8528571
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1404
- Living Area (sqft) 1404
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Solid Surface Counters
- Split Bedroom
Cash Flow
| Cap Rate5.9 | Gross Yield7.1% | Annual Rent$18,300.00 | Property Taxes$3,074.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,300.00 $1,525.00 / mo | $91,500.00 $1,525.00 / mo | $183,000.00 $1,525.00 / mo | |||
| Estimated Expenses | $3,074.00 | $15,370.00 | $30,740.00 | |||
| Net Cash Flow | $15,226.00 | $76,130.00 | $152,260.00 |