Property Info
- MLS TB8384265
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1458
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Solid Surface Counters
Cash Flow
| Cap Rate9.3 | Gross Yield10.7% | Annual Rent$48,000.00 | Property Taxes$6,341.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $48,000.00 $4,000.00 / mo | $240,000.00 $4,000.00 / mo | $480,000.00 $4,000.00 / mo | |||
| Estimated Expenses | $6,341.00 | $31,705.00 | $63,410.00 | |||
| Net Cash Flow | $41,659.00 | $208,295.00 | $416,590.00 |