Property Info
- MLS TB8315681
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 2202
- Foundation Slab
- Min Lease Slab
Interior Features
- Solid Wood Cabinets
- Thermostat
- Wet Bar
Cash Flow
| Cap Rate5.4 | Gross Yield6.8% | Annual Rent$42,000.00 | Property Taxes$8,601.09 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $42,000.00 $3,500.00 / mo | $210,000.00 $3,500.00 / mo | $420,000.00 $3,500.00 / mo | |||
| Estimated Expenses | $8,601.09 | $43,005.45 | $86,010.90 | |||
| Net Cash Flow | $33,398.91 | $166,994.55 | $333,989.10 |