Property Info
- MLS TB8386955
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1660
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Built-in Features
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Stone Counters
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate5.7 | Gross Yield6.6% | Annual Rent$39,600.00 | Property Taxes$5,260.19 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $39,600.00 $3,300.00 / mo | $198,000.00 $3,300.00 / mo | $396,000.00 $3,300.00 / mo | |||
| Estimated Expenses | $5,260.19 | $26,300.95 | $52,601.90 | |||
| Net Cash Flow | $34,339.81 | $171,699.05 | $343,398.10 |