Property Info
- MLS TB8332355
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1954
- Foundation Slab
- Min Lease Slab
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Primary Bedroom Main Floor
- Vaulted Ceiling(s)
Cash Flow
Cap Rate8.5 | Gross Yield9.3% | Annual Rent$40,800.00 | Property Taxes$3,288.31 | Operating Expenses0 |
Year 1 | Year 5 | Year 10 | ||||
Expected Rent | $40,800.00 $3,400.00 / mo | $204,000.00 $3,400.00 / mo | $408,000.00 $3,400.00 / mo | |||
Estimated Expenses | $3,288.31 | $16,441.55 | $32,883.10 | |||
Net Cash Flow | $37,511.69 | $187,558.45 | $375,116.90 |