Property Info
- MLS TB8357003
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1740
- Foundation Block
- Min Lease Block
Interior Features
- Ninguno
Cash Flow
| Cap Rate8.6 | Gross Yield9.5% | Annual Rent$39,996.00 | Property Taxes$4,050.19 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $39,996.00 $3,333.00 / mo | $199,980.00 $3,333.00 / mo | $399,960.00 $3,333.00 / mo | |||
| Estimated Expenses | $4,050.19 | $20,250.95 | $40,501.90 | |||
| Net Cash Flow | $35,945.81 | $179,729.05 | $359,458.10 |