Property Info
- MLS TB8326206
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1590
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Stone Counters
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate6.0 | Gross Yield7.4% | Annual Rent$55,200.00 | Property Taxes$9,901.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $55,200.00 $4,600.00 / mo | $276,000.00 $4,600.00 / mo | $552,000.00 $4,600.00 / mo | |||
| Estimated Expenses | $9,901.00 | $49,505.00 | $99,010.00 | |||
| Net Cash Flow | $45,299.00 | $226,495.00 | $452,990.00 |