Property Info
- MLS TB8381489
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1188
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Split Bedroom
Cash Flow
| Cap Rate7.6 | Gross Yield8.7% | Annual Rent$28,200.00 | Property Taxes$3,636.28 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,200.00 $2,350.00 / mo | $141,000.00 $2,350.00 / mo | $282,000.00 $2,350.00 / mo | |||
| Estimated Expenses | $3,636.28 | $18,181.40 | $36,362.80 | |||
| Net Cash Flow | $24,563.72 | $122,818.60 | $245,637.20 |