Property Info
- MLS TB8377049
- Unit No -
- Bedrooms 4
- Bathrooms 6
- Area (sqft) -
- Living Area (sqft) 2020
- Foundation Block, Slab
- Min Lease Block, Slab
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate4.5 | Gross Yield5.7% | Annual Rent$19,800.00 | Property Taxes$4,089.83 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,800.00 $1,650.00 / mo | $99,000.00 $1,650.00 / mo | $198,000.00 $1,650.00 / mo | |||
| Estimated Expenses | $4,089.83 | $20,449.15 | $40,898.30 | |||
| Net Cash Flow | $15,710.17 | $78,550.85 | $157,101.70 |