Property Info
- MLS TB8359220
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1398
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate7.5 | Gross Yield9.2% | Annual Rent$21,240.00 | Property Taxes$3,908.31 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,240.00 $1,770.00 / mo | $106,200.00 $1,770.00 / mo | $212,400.00 $1,770.00 / mo | |||
| Estimated Expenses | $3,908.31 | $19,541.55 | $39,083.10 | |||
| Net Cash Flow | $17,331.69 | $86,658.45 | $173,316.90 |