Property Info
- MLS TB8388188
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1249
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
Interior Features
- Ceiling Fans(s)
- Primary Bedroom Main Floor
- Solid Surface Counters
- Thermostat
Cash Flow
| Cap Rate9.0 | Gross Yield10.7% | Annual Rent$48,000.00 | Property Taxes$7,340.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $48,000.00 $4,000.00 / mo | $240,000.00 $4,000.00 / mo | $480,000.00 $4,000.00 / mo | |||
| Estimated Expenses | $7,340.00 | $36,700.00 | $73,400.00 | |||
| Net Cash Flow | $40,660.00 | $203,300.00 | $406,600.00 |