Property Info
- MLS TB8529945
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1502
- Living Area (sqft) 1502
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Open Floorplan
Cash Flow
| Cap Rate4.9 | Gross Yield5.9% | Annual Rent$38,400.00 | Property Taxes$6,667.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $38,400.00 $3,200.00 / mo | $192,000.00 $3,200.00 / mo | $384,000.00 $3,200.00 / mo | |||
| Estimated Expenses | $6,667.00 | $33,335.00 | $66,670.00 | |||
| Net Cash Flow | $31,733.00 | $158,665.00 | $317,330.00 |