Property Info
- MLS TB8383759
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1870
- Foundation Slab
- Min Lease Slab
Interior Features
- High Ceilings
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate7.3 | Gross Yield8.5% | Annual Rent$31,800.00 | Property Taxes$4,383.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,800.00 $2,650.00 / mo | $159,000.00 $2,650.00 / mo | $318,000.00 $2,650.00 / mo | |||
| Estimated Expenses | $4,383.00 | $21,915.00 | $43,830.00 | |||
| Net Cash Flow | $27,417.00 | $137,085.00 | $274,170.00 |