Property Info
- MLS TB8528935
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1575
- Living Area (sqft) 1455
- Foundation Slab
- Min Lease Slab
Interior Features
- Built-in Features
- Living Room/Dining Room Combo
- Solid Wood Cabinets
- Stone Counters
- Thermostat
Cash Flow
| Cap Rate5.0 | Gross Yield6.2% | Annual Rent$24,000.00 | Property Taxes$4,787.74 | 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 | $4,787.74 | $23,938.70 | $47,877.40 | |||
| Net Cash Flow | $19,212.26 | $96,061.30 | $192,122.60 |