Property Info
- MLS TB8355214
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1440
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Stone Counters
- Window Treatments
Cash Flow
| Cap Rate2.7 | Gross Yield3.4% | Annual Rent$18,000.00 | Property Taxes$3,593.60 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $3,593.60 | $17,968.00 | $35,936.00 | |||
| Net Cash Flow | $14,406.40 | $72,032.00 | $144,064.00 |