Property Info
- MLS TB8328218
- Unit No 101
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1248
- Foundation Stilt/On Piling
- Min Lease Stilt/On Piling
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
Cash Flow
Cap Rate3.8 | Gross Yield5% | Annual Rent$19,800.00 | Property Taxes$4,739.94 | Operating Expenses0 |
Year 1 | Year 5 | Year 10 | ||||
Expected Rent | $19,800.00 $1,650.00 / mo | $99,000.00 $1,650.00 / mo | $198,000.00 $1,650.00 / mo | |||
Estimated Expenses | $4,739.94 | $23,699.70 | $47,399.40 | |||
Net Cash Flow | $15,060.06 | $75,300.30 | $150,600.60 |