Property Info
- MLS TB8385377
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1606
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Central Vaccum
- Eat-in Kitchen
- Open Floorplan
- Primary Bedroom Main Floor
- Thermostat
Cash Flow
| Cap Rate1.9 | Gross Yield2.5% | Annual Rent$13,200.00 | Property Taxes$3,212.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $13,200.00 $1,100.00 / mo | $66,000.00 $1,100.00 / mo | $132,000.00 $1,100.00 / mo | |||
| Estimated Expenses | $3,212.00 | $16,060.00 | $32,120.00 | |||
| Net Cash Flow | $9,988.00 | $49,940.00 | $99,880.00 |