Property Info
- MLS TB8372095
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1650
- Foundation Pillar/Post/Pier
- Min Lease Pillar/Post/Pier
Interior Features
- Built-in Features
- Thermostat
Cash Flow
| Cap Rate7.7 | Gross Yield8.2% | Annual Rent$67,200.00 | Property Taxes$4,506.70 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $67,200.00 $5,600.00 / mo | $336,000.00 $5,600.00 / mo | $672,000.00 $5,600.00 / mo | |||
| Estimated Expenses | $4,506.70 | $22,533.50 | $45,067.00 | |||
| Net Cash Flow | $62,693.30 | $313,466.50 | $626,933.00 |