Property Info
- MLS TB8375831
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 2050
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Solid Wood Cabinets
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate13.0 | Gross Yield13.8% | Annual Rent$120,000.00 | Property Taxes$6,972.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $120,000.00 $10,000.00 / mo | $600,000.00 $10,000.00 / mo | $1,200,000.00 $10,000.00 / mo | |||
| Estimated Expenses | $6,972.00 | $34,860.00 | $69,720.00 | |||
| Net Cash Flow | $113,028.00 | $565,140.00 | $1,130,280.00 |