Property Info
- MLS TB8387078
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 2380
- Foundation Slab
- Min Lease -
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Eat-in Kitchen
- Solid Surface Counters
- Solid Wood Cabinets
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate2.1 | Gross Yield2.8% | Annual Rent$16,800.00 | Property Taxes$4,460.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $4,460.00 | $22,300.00 | $44,600.00 | |||
| Net Cash Flow | $12,340.00 | $61,700.00 | $123,400.00 |