Property Info
- MLS TB8364322
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1679
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate8.2 | Gross Yield9.5% | Annual Rent$26,400.00 | Property Taxes$3,439.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $3,439.00 | $17,195.00 | $34,390.00 | |||
| Net Cash Flow | $22,961.00 | $114,805.00 | $229,610.00 |