Property Info
- MLS TB8309803
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1400
- Foundation Slab
- Min Lease Slab
Interior Features
- Other
- Thermostat
Cash Flow
| Cap Rate2.7 | Gross Yield4% | Annual Rent$22,800.00 | Property Taxes$7,053.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $7,053.00 | $35,265.00 | $70,530.00 | |||
| Net Cash Flow | $15,747.00 | $78,735.00 | $157,470.00 |