Property Info
- MLS TB8386158
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2363
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Built-in Features
- PrimaryBedroom Upstairs
- Solid Wood Cabinets
Cash Flow
| Cap Rate2.9 | Gross Yield3.1% | Annual Rent$17,700.00 | Property Taxes$961.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,700.00 $1,475.00 / mo | $88,500.00 $1,475.00 / mo | $177,000.00 $1,475.00 / mo | |||
| Estimated Expenses | $961.00 | $4,805.00 | $9,610.00 | |||
| Net Cash Flow | $16,739.00 | $83,695.00 | $167,390.00 |