Property Info
- MLS TB8314833
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1657
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Split Bedroom
- Thermostat
Cash Flow
| Cap Rate2.2 | Gross Yield2.5% | Annual Rent$10,800.00 | Property Taxes$1,490.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $10,800.00 $900.00 / mo | $54,000.00 $900.00 / mo | $108,000.00 $900.00 / mo | |||
| Estimated Expenses | $1,490.00 | $7,450.00 | $14,900.00 | |||
| Net Cash Flow | $9,310.00 | $46,550.00 | $93,100.00 |