Property Info
- MLS TB8312597
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1680
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate2.9 | Gross Yield3.9% | Annual Rent$17,400.00 | Property Taxes$4,477.23 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,400.00 $1,450.00 / mo | $87,000.00 $1,450.00 / mo | $174,000.00 $1,450.00 / mo | |||
| Estimated Expenses | $4,477.23 | $22,386.15 | $44,772.30 | |||
| Net Cash Flow | $12,922.77 | $64,613.85 | $129,227.70 |