Property Info
- MLS TB8321004
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1551
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Solid Surface Counters
- Solid Wood Cabinets
Cash Flow
| Cap Rate13.0 | Gross Yield14% | Annual Rent$72,000.00 | Property Taxes$4,898.52 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $72,000.00 $6,000.00 / mo | $360,000.00 $6,000.00 / mo | $720,000.00 $6,000.00 / mo | |||
| Estimated Expenses | $4,898.52 | $24,492.60 | $48,985.20 | |||
| Net Cash Flow | $67,101.48 | $335,507.40 | $671,014.80 |