Property Info
- MLS TB8384296
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1549
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Vaulted Ceiling(s)
Cash Flow
| Cap Rate3.5 | Gross Yield4.3% | Annual Rent$30,000.00 | Property Taxes$5,458.55 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $5,458.55 | $27,292.75 | $54,585.50 | |||
| Net Cash Flow | $24,541.45 | $122,707.25 | $245,414.50 |