Property Info
- MLS TB8383547
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1908
- Foundation Other
- Min Lease Other
Interior Features
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate9.3 | Gross Yield10.5% | Annual Rent$37,800.00 | Property Taxes$4,247.05 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $37,800.00 $3,150.00 / mo | $189,000.00 $3,150.00 / mo | $378,000.00 $3,150.00 / mo | |||
| Estimated Expenses | $4,247.05 | $21,235.25 | $42,470.50 | |||
| Net Cash Flow | $33,552.95 | $167,764.75 | $335,529.50 |