Property Info
- MLS TB8329887
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1668
- Foundation Crawlspace, Pillar/Post/Pier
- Min Lease Crawlspace, Pillar/Post/Pier
Interior Features
- Open Floorplan
- Stone Counters
- Thermostat
Cash Flow
| Cap Rate8.2 | Gross Yield9.4% | Annual Rent$35,400.00 | Property Taxes$4,696.92 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $35,400.00 $2,950.00 / mo | $177,000.00 $2,950.00 / mo | $354,000.00 $2,950.00 / mo | |||
| Estimated Expenses | $4,696.92 | $23,484.60 | $46,969.20 | |||
| Net Cash Flow | $30,703.08 | $153,515.40 | $307,030.80 |