Property Info
- MLS TB8348334
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 2110
- Foundation Slab
- Min Lease Slab
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Stone Counters
Cash Flow
| Cap Rate5.1 | Gross Yield6.6% | Annual Rent$33,000.00 | Property Taxes$7,727.05 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $33,000.00 $2,750.00 / mo | $165,000.00 $2,750.00 / mo | $330,000.00 $2,750.00 / mo | |||
| Estimated Expenses | $7,727.05 | $38,635.25 | $77,270.50 | |||
| Net Cash Flow | $25,272.95 | $126,364.75 | $252,729.50 |